[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.08%
YoY- -63.61%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 8,086 7,876 14,896 17,912 14,700 14,404 17,477 -40.20%
PBT 1,754 436 2,462 5,697 5,020 6,376 9,960 -68.61%
Tax -450 -120 -377 -394 -412 -360 -287 35.00%
NP 1,304 316 2,085 5,302 4,608 6,016 9,673 -73.74%
-
NP to SH 1,304 316 2,085 5,302 4,608 6,016 9,673 -73.74%
-
Tax Rate 25.66% 27.52% 15.31% 6.92% 8.21% 5.65% 2.88% -
Total Cost 6,782 7,560 12,811 12,609 10,092 8,388 7,804 -8.94%
-
Net Worth 274,373 274,373 273,656 272,580 283,339 283,339 283,549 -2.17%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 274,373 274,373 273,656 272,580 283,339 283,339 283,549 -2.17%
NOSH 179,328 179,328 178,860 179,328 179,328 179,328 179,461 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.13% 4.01% 14.00% 29.60% 31.35% 41.77% 55.35% -
ROE 0.48% 0.12% 0.76% 1.95% 1.63% 2.12% 3.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.51 4.39 8.33 9.99 8.20 8.03 9.74 -40.17%
EPS 0.72 0.16 1.16 2.96 2.56 3.36 5.39 -73.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.53 1.52 1.58 1.58 1.58 -2.12%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.00 1.95 3.69 4.44 3.64 3.57 4.33 -40.27%
EPS 0.32 0.08 0.52 1.31 1.14 1.49 2.40 -73.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.6782 0.6756 0.7022 0.7022 0.7027 -2.16%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.72 0.76 0.72 0.74 0.76 0.70 0.66 -
P/RPS 15.97 17.30 8.65 7.41 9.27 8.71 6.78 77.12%
P/EPS 99.02 431.30 61.76 25.03 29.58 20.87 12.24 303.50%
EY 1.01 0.23 1.62 4.00 3.38 4.79 8.17 -75.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.47 0.49 0.48 0.44 0.42 7.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 26/02/13 29/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.75 0.80 0.73 0.73 0.76 0.86 0.70 -
P/RPS 16.63 18.22 8.77 7.31 9.27 10.71 7.19 74.98%
P/EPS 103.14 454.00 62.62 24.69 29.58 25.64 12.99 298.49%
EY 0.97 0.22 1.60 4.05 3.38 3.90 7.70 -74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.48 0.48 0.48 0.54 0.44 7.44%

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