[GOPENG] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -50.97%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,656 3,027 6,084 3,735 2,917 3,237 4,193 -7.32%
PBT 954 304 1,763 1,801 -50,887 10,101 8,159 -30.06%
Tax -66 -150 -90 0 -411 -165 -290 -21.85%
NP 888 154 1,673 1,801 -51,298 9,936 7,869 -30.47%
-
NP to SH 888 154 1,673 1,801 -51,298 9,936 7,869 -30.47%
-
Tax Rate 6.92% 49.34% 5.10% 0.00% - 1.63% 3.55% -
Total Cost 1,768 2,873 4,411 1,934 54,215 -6,699 -3,676 -
-
Net Worth 290,512 270,786 272,580 284,558 347,965 254,677 231,230 3.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 290,512 270,786 272,580 284,558 347,965 254,677 231,230 3.87%
NOSH 179,328 179,328 179,328 180,100 179,363 179,350 179,248 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 33.43% 5.09% 27.50% 48.22% -1,758.59% 306.95% 187.67% -
ROE 0.31% 0.06% 0.61% 0.63% -14.74% 3.90% 3.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.48 1.69 3.39 2.07 1.63 1.80 2.34 -7.34%
EPS 0.50 0.09 0.93 1.00 -28.60 5.54 4.39 -30.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.51 1.52 1.58 1.94 1.42 1.29 3.86%
Adjusted Per Share Value based on latest NOSH - 180,100
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.66 0.75 1.51 0.93 0.72 0.80 1.04 -7.29%
EPS 0.22 0.04 0.41 0.45 -12.71 2.46 1.95 -30.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.6711 0.6756 0.7052 0.8624 0.6312 0.5731 3.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.78 0.73 0.74 0.68 1.16 0.69 0.61 -
P/RPS 52.66 43.25 21.81 32.79 71.33 38.23 26.08 12.41%
P/EPS 157.52 850.07 79.32 68.00 -4.06 12.45 13.90 49.84%
EY 0.63 0.12 1.26 1.47 -24.66 8.03 7.20 -33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.49 0.43 0.60 0.49 0.47 0.35%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 29/11/12 23/11/11 24/11/10 30/11/09 20/11/08 -
Price 0.795 0.74 0.73 0.72 1.43 0.69 0.57 -
P/RPS 53.68 43.84 21.52 34.72 87.93 38.23 24.37 14.06%
P/EPS 160.55 861.71 78.25 72.00 -5.00 12.45 12.98 52.04%
EY 0.62 0.12 1.28 1.39 -20.00 8.03 7.70 -34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.48 0.46 0.74 0.49 0.44 1.80%

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