[GOPENG] YoY 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- -16.62%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
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 6,084 3,735 2,917 3,237 4,193 4,746 1,986 20.49%
PBT 1,763 1,801 -50,887 10,101 8,159 6,330 13,022 -28.32%
Tax -90 0 -411 -165 -290 0 -115 -3.99%
NP 1,673 1,801 -51,298 9,936 7,869 6,330 12,907 -28.83%
-
NP to SH 1,673 1,801 -51,298 9,936 7,869 6,330 12,964 -28.89%
-
Tax Rate 5.10% 0.00% - 1.63% 3.55% 0.00% 0.88% -
Total Cost 4,411 1,934 54,215 -6,699 -3,676 -1,584 -10,921 -
-
Net Worth 272,580 284,558 347,965 254,677 231,230 211,597 195,446 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 272,580 284,558 347,965 254,677 231,230 211,597 195,446 5.69%
NOSH 179,328 180,100 179,363 179,350 179,248 179,320 179,308 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 27.50% 48.22% -1,758.59% 306.95% 187.67% 133.38% 649.90% -
ROE 0.61% 0.63% -14.74% 3.90% 3.40% 2.99% 6.63% -
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 3.39 2.07 1.63 1.80 2.34 2.65 1.11 20.43%
EPS 0.93 1.00 -28.60 5.54 4.39 3.53 7.23 -28.92%
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 1.51 0.93 0.72 0.80 1.04 1.18 0.49 20.61%
EPS 0.41 0.45 -12.71 2.46 1.95 1.57 3.21 -29.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.7052 0.8624 0.6312 0.5731 0.5244 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 21.81 32.79 71.33 38.23 26.08 33.25 43.34 -10.80%
P/EPS 79.32 68.00 -4.06 12.45 13.90 24.93 6.64 51.13%
EY 1.26 1.47 -24.66 8.03 7.20 4.01 15.06 -33.84%
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 21.52 34.72 87.93 38.23 24.37 33.63 46.05 -11.89%
P/EPS 78.25 72.00 -5.00 12.45 12.98 25.21 7.05 49.29%
EY 1.28 1.39 -20.00 8.03 7.70 3.97 14.18 -32.99%
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