[GOPENG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 58.74%
YoY- 70.62%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 8,086 14,700 16,826 14,044 13,532 18,306 10,710 -4.57%
PBT 1,754 5,020 18,438 56,534 33,686 26,614 30,882 -37.97%
Tax -450 -412 -180 -1,674 -1,532 -982 -776 -8.67%
NP 1,304 4,608 18,258 54,860 32,154 25,632 30,106 -40.71%
-
NP to SH 1,304 4,608 18,258 54,860 32,154 25,632 30,106 -40.71%
-
Tax Rate 25.66% 8.21% 0.98% 2.96% 4.55% 3.69% 2.51% -
Total Cost 6,782 10,092 -1,432 -40,816 -18,622 -7,326 -19,396 -
-
Net Worth 274,373 283,339 297,723 292,228 247,338 222,263 204,534 5.01%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 274,373 283,339 297,723 292,228 247,338 222,263 204,534 5.01%
NOSH 179,328 179,328 179,351 179,281 179,230 179,244 179,415 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.13% 31.35% 108.51% 390.63% 237.61% 140.02% 281.10% -
ROE 0.48% 1.63% 6.13% 18.77% 13.00% 11.53% 14.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.51 8.20 9.38 7.83 7.55 10.21 5.97 -4.56%
EPS 0.72 2.56 10.18 30.60 17.94 14.30 16.78 -40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.58 1.66 1.63 1.38 1.24 1.14 5.02%
Adjusted Per Share Value based on latest NOSH - 179,293
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.00 3.64 4.17 3.48 3.35 4.54 2.65 -4.57%
EPS 0.32 1.14 4.53 13.60 7.97 6.35 7.46 -40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.7022 0.7379 0.7243 0.613 0.5509 0.5069 5.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.72 0.76 0.73 0.87 0.62 0.74 0.91 -
P/RPS 15.97 9.27 7.78 11.11 8.21 7.25 15.24 0.78%
P/EPS 99.02 29.58 7.17 2.84 3.46 5.17 5.42 62.21%
EY 1.01 3.38 13.95 35.17 28.94 19.32 18.44 -38.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.44 0.53 0.45 0.60 0.80 -8.47%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 24/08/11 25/08/10 27/08/09 27/08/08 28/08/07 -
Price 0.75 0.76 0.75 1.14 0.66 0.77 0.90 -
P/RPS 16.63 9.27 7.99 14.55 8.74 7.54 15.08 1.64%
P/EPS 103.14 29.58 7.37 3.73 3.68 5.38 5.36 63.62%
EY 0.97 3.38 13.57 26.84 27.18 18.57 18.64 -38.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.45 0.70 0.48 0.62 0.79 -7.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment