[GOPENG] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -16.34%
YoY- -66.72%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 14,404 17,477 16,197 16,826 17,360 11,158 9,946 27.97%
PBT 6,376 9,960 14,693 18,438 22,024 -26,183 -30,160 -
Tax -360 -287 -120 -180 -200 0 -1,664 -63.92%
NP 6,016 9,673 14,573 18,258 21,824 -26,183 -31,824 -
-
NP to SH 6,016 9,673 14,573 18,258 21,824 -26,183 -31,824 -
-
Tax Rate 5.65% 2.88% 0.82% 0.98% 0.91% - - -
Total Cost 8,388 7,804 1,624 -1,432 -4,464 37,341 41,770 -65.67%
-
Net Worth 283,339 283,549 283,104 297,723 294,336 346,113 347,888 -12.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 283,339 283,549 283,104 297,723 294,336 346,113 347,888 -12.77%
NOSH 179,328 179,461 179,180 179,351 179,473 179,333 179,323 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 41.77% 55.35% 89.97% 108.51% 125.71% -234.66% -319.95% -
ROE 2.12% 3.41% 5.15% 6.13% 7.41% -7.56% -9.15% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.03 9.74 9.04 9.38 9.67 6.22 5.55 27.89%
EPS 3.36 5.39 8.13 10.18 12.16 -14.60 -17.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.58 1.66 1.64 1.93 1.94 -12.77%
Adjusted Per Share Value based on latest NOSH - 180,935
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.57 4.33 4.01 4.17 4.30 2.77 2.47 27.80%
EPS 1.49 2.40 3.61 4.53 5.41 -6.49 -7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.7027 0.7016 0.7379 0.7295 0.8578 0.8622 -12.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.66 0.68 0.73 0.81 1.28 1.16 -
P/RPS 8.71 6.78 7.52 7.78 8.37 20.57 20.91 -44.19%
P/EPS 20.87 12.24 8.36 7.17 6.66 -8.77 -6.54 -
EY 4.79 8.17 11.96 13.95 15.01 -11.41 -15.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.43 0.44 0.49 0.66 0.60 -18.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 23/11/11 24/08/11 27/04/11 25/02/11 24/11/10 -
Price 0.86 0.70 0.72 0.75 0.87 0.80 1.43 -
P/RPS 10.71 7.19 7.96 7.99 8.99 12.86 25.78 -44.29%
P/EPS 25.64 12.99 8.85 7.37 7.15 -5.48 -8.06 -
EY 3.90 7.70 11.30 13.57 13.98 -18.25 -12.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.44 0.46 0.45 0.53 0.41 0.74 -18.93%

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