[GOPENG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 19.73%
YoY- 145.79%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,350 3,601 17,477 12,148 8,413 4,340 11,158 -24.31%
PBT 2,510 1,594 9,960 11,020 9,219 5,506 -26,183 -
Tax -206 -90 -287 -90 -90 -50 0 -
NP 2,304 1,504 9,673 10,930 9,129 5,456 -26,183 -
-
NP to SH 2,304 1,504 9,673 10,930 9,129 5,456 -26,183 -
-
Tax Rate 8.21% 5.65% 2.88% 0.82% 0.98% 0.91% - -
Total Cost 5,046 2,097 7,804 1,218 -716 -1,116 37,341 -73.69%
-
Net Worth 283,339 283,339 283,549 283,104 297,723 294,336 346,113 -12.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 283,339 283,339 283,549 283,104 297,723 294,336 346,113 -12.50%
NOSH 179,328 179,328 179,461 179,180 179,351 179,473 179,333 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 31.35% 41.77% 55.35% 89.97% 108.51% 125.71% -234.66% -
ROE 0.81% 0.53% 3.41% 3.86% 3.07% 1.85% -7.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.10 2.01 9.74 6.78 4.69 2.42 6.22 -24.27%
EPS 1.28 0.84 5.39 6.10 5.09 3.04 -14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.58 1.58 1.66 1.64 1.93 -12.49%
Adjusted Per Share Value based on latest NOSH - 180,100
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.82 0.89 4.33 3.01 2.09 1.08 2.77 -24.44%
EPS 0.57 0.37 2.40 2.71 2.26 1.35 -6.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.7022 0.7027 0.7016 0.7379 0.7295 0.8578 -12.50%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.76 0.70 0.66 0.68 0.73 0.81 1.28 -
P/RPS 18.54 34.86 6.78 10.03 15.56 33.50 20.57 -6.69%
P/EPS 59.15 83.46 12.24 11.15 14.34 26.64 -8.77 -
EY 1.69 1.20 8.17 8.97 6.97 3.75 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.42 0.43 0.44 0.49 0.66 -19.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 28/02/12 23/11/11 24/08/11 27/04/11 25/02/11 -
Price 0.76 0.86 0.70 0.72 0.75 0.87 0.80 -
P/RPS 18.54 42.83 7.19 10.62 15.99 35.98 12.86 27.64%
P/EPS 59.15 102.54 12.99 11.80 14.73 28.62 -5.48 -
EY 1.69 0.98 7.70 8.47 6.79 3.49 -18.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.44 0.46 0.45 0.53 0.41 11.09%

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