[GOPENG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.87%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,912 16,197 9,946 13,337 17,796 13,466 15,302 2.65%
PBT 5,697 14,693 -30,160 35,924 28,621 29,028 24,880 -21.76%
Tax -394 -120 -1,664 -1,240 -1,041 -517 -492 -3.63%
NP 5,302 14,573 -31,824 34,684 27,580 28,510 24,388 -22.43%
-
NP to SH 5,302 14,573 -31,824 34,684 27,580 28,510 24,600 -22.55%
-
Tax Rate 6.92% 0.82% - 3.45% 3.64% 1.78% 1.98% -
Total Cost 12,609 1,624 41,770 -21,346 -9,784 -15,044 -9,085 -
-
Net Worth 272,580 283,104 347,888 254,572 231,428 211,677 195,437 5.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 272,580 283,104 347,888 254,572 231,428 211,677 195,437 5.69%
NOSH 179,328 179,180 179,323 179,276 179,401 179,387 179,300 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.60% 89.97% -319.95% 260.05% 154.98% 211.71% 159.37% -
ROE 1.95% 5.15% -9.15% 13.62% 11.92% 13.47% 12.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.99 9.04 5.55 7.44 9.92 7.51 8.53 2.66%
EPS 2.96 8.13 -17.75 19.35 15.37 15.89 13.72 -22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.58 1.94 1.42 1.29 1.18 1.09 5.69%
Adjusted Per Share Value based on latest NOSH - 179,350
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.44 4.01 2.47 3.31 4.41 3.34 3.79 2.67%
EPS 1.31 3.61 -7.89 8.60 6.84 7.07 6.10 -22.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.7016 0.8622 0.6309 0.5736 0.5246 0.4844 5.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.74 0.68 1.16 0.69 0.61 0.88 0.48 -
P/RPS 7.41 7.52 20.91 9.27 6.15 11.72 5.62 4.71%
P/EPS 25.03 8.36 -6.54 3.57 3.97 5.54 3.50 38.76%
EY 4.00 11.96 -15.30 28.04 25.20 18.06 28.58 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.60 0.49 0.47 0.75 0.44 1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 30/11/09 20/11/08 16/11/07 07/11/06 -
Price 0.73 0.72 1.43 0.69 0.57 0.89 0.51 -
P/RPS 7.31 7.96 25.78 9.27 5.75 11.86 5.98 3.40%
P/EPS 24.69 8.85 -8.06 3.57 3.71 5.60 3.72 37.04%
EY 4.05 11.30 -12.41 28.04 26.97 17.86 26.90 -27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.74 0.49 0.44 0.75 0.47 0.35%

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