[GOPENG] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.81%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 9,476 9,908 7,876 14,404 17,360 15,972 10,576 -1.81%
PBT 31,500 404 436 6,376 22,024 36,188 17,008 10.81%
Tax -1,612 -120 -120 -360 -200 -1,628 -360 28.36%
NP 29,888 284 316 6,016 21,824 34,560 16,648 10.23%
-
NP to SH 29,888 284 316 6,016 21,824 34,560 16,648 10.23%
-
Tax Rate 5.12% 29.70% 27.52% 5.65% 0.91% 4.50% 2.12% -
Total Cost -20,412 9,624 7,560 8,388 -4,464 -18,588 -6,072 22.38%
-
Net Worth 297,686 295,892 274,373 283,339 294,336 272,464 235,009 4.01%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 297,686 295,892 274,373 283,339 294,336 272,464 235,009 4.01%
NOSH 179,328 179,328 179,328 179,328 179,473 179,253 179,396 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 315.41% 2.87% 4.01% 41.77% 125.71% 216.38% 157.41% -
ROE 10.04% 0.10% 0.12% 2.12% 7.41% 12.68% 7.08% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.28 5.53 4.39 8.03 9.67 8.91 5.90 -1.83%
EPS 16.68 0.16 0.16 3.36 12.16 19.28 9.28 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.53 1.58 1.64 1.52 1.31 4.02%
Adjusted Per Share Value based on latest NOSH - 179,328
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.35 2.46 1.95 3.57 4.30 3.96 2.62 -1.79%
EPS 7.41 0.07 0.08 1.49 5.41 8.57 4.13 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7378 0.7333 0.68 0.7022 0.7295 0.6753 0.5824 4.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.98 0.77 0.76 0.70 0.81 0.94 0.65 -
P/RPS 18.55 13.94 17.30 8.71 8.37 10.55 11.03 9.04%
P/EPS 5.88 486.21 431.30 20.87 6.66 4.88 7.00 -2.86%
EY 17.01 0.21 0.23 4.79 15.01 20.51 14.28 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.50 0.44 0.49 0.62 0.50 2.79%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 27/05/13 31/05/12 27/04/11 27/05/10 28/05/09 -
Price 0.98 0.82 0.80 0.86 0.87 0.87 0.66 -
P/RPS 18.55 14.84 18.22 10.71 8.99 9.76 11.20 8.76%
P/EPS 5.88 517.78 454.00 25.64 7.15 4.51 7.11 -3.11%
EY 17.01 0.19 0.22 3.90 13.98 22.16 14.06 3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.52 0.54 0.53 0.57 0.50 2.79%

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