[GOPENG] QoQ Annualized Quarter 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- 7.87%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,044 15,972 12,655 13,337 13,532 10,576 16,234 -9.23%
PBT 56,534 36,188 37,750 35,924 33,686 17,008 23,418 80.24%
Tax -1,674 -1,628 -859 -1,240 -1,532 -360 -1,655 0.76%
NP 54,860 34,560 36,891 34,684 32,154 16,648 21,763 85.53%
-
NP to SH 54,860 34,560 36,891 34,684 32,154 16,648 21,763 85.53%
-
Tax Rate 2.96% 4.50% 2.28% 3.45% 4.55% 2.12% 7.07% -
Total Cost -40,816 -18,588 -24,236 -21,346 -18,622 -6,072 -5,529 280.52%
-
Net Worth 292,228 272,464 263,582 254,572 247,338 235,009 231,336 16.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 292,228 272,464 263,582 254,572 247,338 235,009 231,336 16.90%
NOSH 179,281 179,253 179,307 179,276 179,230 179,396 179,330 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 390.63% 216.38% 291.51% 260.05% 237.61% 157.41% 134.06% -
ROE 18.77% 12.68% 14.00% 13.62% 13.00% 7.08% 9.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.83 8.91 7.06 7.44 7.55 5.90 9.05 -9.22%
EPS 30.60 19.28 20.57 19.35 17.94 9.28 12.14 85.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.52 1.47 1.42 1.38 1.31 1.29 16.92%
Adjusted Per Share Value based on latest NOSH - 179,350
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.48 3.96 3.14 3.31 3.35 2.62 4.02 -9.19%
EPS 13.60 8.57 9.14 8.60 7.97 4.13 5.39 85.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7243 0.6753 0.6533 0.6309 0.613 0.5824 0.5733 16.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.87 0.94 0.69 0.69 0.62 0.65 0.57 -
P/RPS 11.11 10.55 9.78 9.27 8.21 11.03 6.30 46.11%
P/EPS 2.84 4.88 3.35 3.57 3.46 7.00 4.70 -28.59%
EY 35.17 20.51 29.82 28.04 28.94 14.28 21.29 39.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.47 0.49 0.45 0.50 0.44 13.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 28/05/09 24/02/09 -
Price 1.14 0.87 0.75 0.69 0.66 0.66 0.68 -
P/RPS 14.55 9.76 10.63 9.27 8.74 11.20 7.51 55.59%
P/EPS 3.73 4.51 3.65 3.57 3.68 7.11 5.60 -23.78%
EY 26.84 22.16 27.43 28.04 27.18 14.06 17.85 31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.51 0.49 0.48 0.50 0.53 20.43%

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