[GOPENG] YoY TTM 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- 7.98%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,763 15,847 12,591 12,891 16,887 13,877 13,049 6.23%
PBT 3,213 7,414 -11,814 29,782 27,787 22,725 47,116 -36.05%
Tax -494 1,201 101,420 -1,805 -966 -1,557 1,471 -
NP 2,719 8,615 89,606 27,977 26,821 21,168 48,587 -38.12%
-
NP to SH 2,719 8,795 89,606 27,977 26,821 21,264 48,924 -38.19%
-
Tax Rate 15.38% -16.20% - 6.06% 3.48% 6.85% -3.12% -
Total Cost 16,044 7,232 -77,015 -15,086 -9,934 -7,291 -35,538 -
-
Net Worth 272,580 284,558 347,830 254,677 231,230 211,597 195,446 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 272,580 284,558 347,830 254,677 231,230 211,597 195,446 5.69%
NOSH 179,328 180,100 179,293 179,350 179,248 179,320 179,308 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 14.49% 54.36% 711.67% 217.03% 158.83% 152.54% 372.34% -
ROE 1.00% 3.09% 25.76% 10.99% 11.60% 10.05% 25.03% -
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 10.46 8.80 7.02 7.19 9.42 7.74 7.28 6.22%
EPS 1.52 4.88 49.98 15.60 14.96 11.86 27.28 -38.17%
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 4.65 3.93 3.12 3.19 4.19 3.44 3.23 6.25%
EPS 0.67 2.18 22.21 6.93 6.65 5.27 12.13 -38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.7052 0.8621 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 7.07 7.73 16.52 9.60 6.47 11.37 6.60 1.15%
P/EPS 48.81 13.92 2.32 4.42 4.08 7.42 1.76 73.89%
EY 2.05 7.18 43.08 22.61 24.53 13.48 56.84 -42.49%
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 6.98 8.18 20.36 9.60 6.05 11.50 7.01 -0.07%
P/EPS 48.15 14.74 2.86 4.42 3.81 7.51 1.87 71.75%
EY 2.08 6.78 34.95 22.61 26.25 13.32 53.50 -41.76%
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