[GOPENG] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.16%
YoY- 77.45%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 10,708 13,454 16,739 13,984 14,005 14,581 15,583 -6.05%
PBT 4,093 1,805 6,048 -29,767 42,545 18,562 32,165 -29.06%
Tax -494 -1,224 -328 102,996 -1,175 -1,547 -771 -7.14%
NP 3,599 581 5,720 73,229 41,370 17,015 31,394 -30.29%
-
NP to SH 3,599 581 5,720 73,409 41,370 17,015 31,394 -30.29%
-
Tax Rate 12.07% 67.81% 5.42% - 2.76% 8.33% 2.40% -
Total Cost 7,109 12,873 11,019 -59,245 -27,365 -2,434 -15,811 -
-
Net Worth 295,892 274,373 283,339 294,336 272,464 235,009 226,038 4.58%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 295,892 274,373 283,339 294,336 272,464 235,009 226,038 4.58%
NOSH 179,328 179,328 179,328 179,473 179,253 179,396 179,395 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 33.61% 4.32% 34.17% 523.66% 295.39% 116.69% 201.46% -
ROE 1.22% 0.21% 2.02% 24.94% 15.18% 7.24% 13.89% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.97 7.50 9.33 7.79 7.81 8.13 8.69 -6.06%
EPS 2.01 0.32 3.19 40.90 23.08 9.48 17.50 -30.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.53 1.58 1.64 1.52 1.31 1.26 4.59%
Adjusted Per Share Value based on latest NOSH - 179,473
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.65 3.33 4.15 3.47 3.47 3.61 3.86 -6.07%
EPS 0.89 0.14 1.42 18.19 10.25 4.22 7.78 -30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7333 0.68 0.7022 0.7295 0.6753 0.5824 0.5602 4.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.77 0.76 0.70 0.81 0.94 0.65 0.85 -
P/RPS 12.90 10.13 7.50 10.40 12.03 8.00 9.79 4.70%
P/EPS 38.37 234.58 21.95 1.98 4.07 6.85 4.86 41.08%
EY 2.61 0.43 4.56 50.50 24.55 14.59 20.59 -29.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.44 0.49 0.62 0.50 0.67 -5.73%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 27/05/13 31/05/12 27/04/11 27/05/10 28/05/09 29/05/08 -
Price 0.82 0.80 0.86 0.87 0.87 0.66 0.86 -
P/RPS 13.73 10.66 9.21 11.17 11.14 8.12 9.90 5.59%
P/EPS 40.86 246.92 26.96 2.13 3.77 6.96 4.91 42.33%
EY 2.45 0.40 3.71 47.01 26.53 14.37 20.35 -29.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.54 0.53 0.57 0.50 0.68 -4.99%

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