[GOPENG] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.14%
YoY- 143.14%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 13,454 16,739 13,984 14,005 14,581 15,583 16,878 -3.70%
PBT 1,805 6,048 -29,767 42,545 18,562 32,165 25,094 -35.48%
Tax -1,224 -328 102,996 -1,175 -1,547 -771 -1,539 -3.74%
NP 581 5,720 73,229 41,370 17,015 31,394 23,555 -46.01%
-
NP to SH 581 5,720 73,409 41,370 17,015 31,394 23,783 -46.10%
-
Tax Rate 67.81% 5.42% - 2.76% 8.33% 2.40% 6.13% -
Total Cost 12,873 11,019 -59,245 -27,365 -2,434 -15,811 -6,677 -
-
Net Worth 274,373 283,339 294,336 272,464 235,009 226,038 215,272 4.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 274,373 283,339 294,336 272,464 235,009 226,038 215,272 4.12%
NOSH 179,328 179,328 179,473 179,253 179,396 179,395 179,393 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.32% 34.17% 523.66% 295.39% 116.69% 201.46% 139.56% -
ROE 0.21% 2.02% 24.94% 15.18% 7.24% 13.89% 11.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.50 9.33 7.79 7.81 8.13 8.69 9.41 -3.70%
EPS 0.32 3.19 40.90 23.08 9.48 17.50 13.26 -46.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.58 1.64 1.52 1.31 1.26 1.20 4.12%
Adjusted Per Share Value based on latest NOSH - 179,253
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.33 4.15 3.47 3.47 3.61 3.86 4.18 -3.71%
EPS 0.14 1.42 18.19 10.25 4.22 7.78 5.89 -46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.7022 0.7295 0.6753 0.5824 0.5602 0.5335 4.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.76 0.70 0.81 0.94 0.65 0.85 0.66 -
P/RPS 10.13 7.50 10.40 12.03 8.00 9.79 7.02 6.29%
P/EPS 234.58 21.95 1.98 4.07 6.85 4.86 4.98 89.92%
EY 0.43 4.56 50.50 24.55 14.59 20.59 20.09 -47.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.49 0.62 0.50 0.67 0.55 -1.57%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 31/05/12 27/04/11 27/05/10 28/05/09 29/05/08 28/05/07 -
Price 0.80 0.86 0.87 0.87 0.66 0.86 0.86 -
P/RPS 10.66 9.21 11.17 11.14 8.12 9.90 9.14 2.59%
P/EPS 246.92 26.96 2.13 3.77 6.96 4.91 6.49 83.29%
EY 0.40 3.71 47.01 26.53 14.37 20.35 15.42 -45.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.53 0.57 0.50 0.68 0.72 -5.27%

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