[GOPENG] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -217.81%
YoY- -56.68%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,837 2,154 3,131 1,652 5,329 3,698 2,652 -5.93%
PBT 149 -109 2,920 -983 -1,060 -3,606 10,806 -51.01%
Tax 395 549 -119 -988 -198 1,291 72 32.78%
NP 544 440 2,801 -1,971 -1,258 -2,315 10,878 -39.28%
-
NP to SH 544 440 2,801 -1,971 -1,258 -2,135 10,878 -39.28%
-
Tax Rate -265.10% - 4.08% - - - -0.67% -
Total Cost 1,293 1,714 330 3,623 6,587 6,013 -8,226 -
-
Net Worth 292,306 290,512 295,066 275,160 283,339 346,337 179,366 8.47%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 292,306 290,512 295,066 275,160 283,339 346,337 179,366 8.47%
NOSH 179,328 179,328 179,918 179,843 179,328 179,449 179,366 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 29.61% 20.43% 89.46% -119.31% -23.61% -62.60% 410.18% -
ROE 0.19% 0.15% 0.95% -0.72% -0.44% -0.62% 6.06% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.02 1.20 1.74 0.92 2.97 2.06 1.48 -6.01%
EPS 0.30 0.25 1.56 -1.10 -0.70 -1.29 6.07 -39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.64 1.53 1.58 1.93 1.00 8.47%
Adjusted Per Share Value based on latest NOSH - 179,843
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.46 0.53 0.78 0.41 1.32 0.92 0.66 -5.83%
EPS 0.13 0.11 0.69 -0.49 -0.31 -0.53 2.70 -39.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7244 0.72 0.7313 0.682 0.7022 0.8584 0.4445 8.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.27 0.83 0.74 0.72 0.66 1.28 0.69 -
P/RPS 123.98 69.10 42.52 78.38 22.21 62.11 46.67 17.67%
P/EPS 418.65 338.28 47.53 -65.70 -94.08 -107.59 11.38 82.31%
EY 0.24 0.30 2.10 -1.52 -1.06 -0.93 8.79 -45.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.51 0.45 0.47 0.42 0.66 0.69 2.06%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 -
Price 1.30 1.06 0.755 0.73 0.70 0.80 0.75 -
P/RPS 126.91 88.25 43.39 79.47 23.56 38.82 50.73 16.50%
P/EPS 428.54 432.02 48.50 -66.61 -99.79 -67.24 12.37 80.50%
EY 0.23 0.23 2.06 -1.50 -1.00 -1.49 8.09 -44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.65 0.46 0.48 0.44 0.41 0.75 1.08%

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