[GOPENG] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 52.28%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 16,414 15,029 12,911 13,847 17,440 11,117 12,425 4.74%
PBT 3,251 -45,274 49,174 27,840 25,958 29,417 19,345 -25.69%
Tax -404 103,386 -930 -1,930 -676 -1,672 1,419 -
NP 2,847 58,112 48,244 25,910 25,282 27,745 20,764 -28.16%
-
NP to SH 2,847 58,292 48,244 25,910 25,282 27,898 21,091 -28.35%
-
Tax Rate 12.43% - 1.89% 6.93% 2.60% 5.68% -7.34% -
Total Cost 13,567 -43,083 -35,333 -12,063 -7,842 -16,628 -8,339 -
-
Net Worth 283,339 300,353 292,249 247,279 222,978 204,550 182,798 7.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 283,339 300,353 292,249 247,279 222,978 204,550 182,798 7.57%
NOSH 179,328 180,935 179,293 179,187 179,821 179,430 179,214 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.34% 386.67% 373.67% 187.12% 144.97% 249.57% 167.11% -
ROE 1.00% 19.41% 16.51% 10.48% 11.34% 13.64% 11.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.15 8.31 7.20 7.73 9.70 6.20 6.93 4.73%
EPS 1.59 32.22 26.91 14.46 14.06 15.55 11.77 -28.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.66 1.63 1.38 1.24 1.14 1.02 7.55%
Adjusted Per Share Value based on latest NOSH - 179,187
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.07 3.72 3.20 3.43 4.32 2.76 3.08 4.75%
EPS 0.71 14.45 11.96 6.42 6.27 6.91 5.23 -28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.7444 0.7243 0.6129 0.5526 0.507 0.453 7.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.73 0.87 0.62 0.74 0.91 0.52 -
P/RPS 8.30 8.79 12.08 8.02 7.63 14.69 7.50 1.70%
P/EPS 47.87 2.27 3.23 4.29 5.26 5.85 4.42 48.69%
EY 2.09 44.13 30.93 23.32 19.00 17.09 22.63 -32.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.53 0.45 0.60 0.80 0.51 -1.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 25/08/10 27/08/09 27/08/08 28/08/07 30/08/06 -
Price 0.76 0.75 1.14 0.66 0.77 0.90 0.46 -
P/RPS 8.30 9.03 15.83 8.54 7.94 14.53 6.63 3.81%
P/EPS 47.87 2.33 4.24 4.56 5.48 5.79 3.91 51.75%
EY 2.09 42.96 23.60 21.91 18.26 17.28 25.58 -34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.70 0.48 0.62 0.79 0.45 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