[GOPENG] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -20.57%
YoY- 107.59%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,698 2,917 3,029 3,993 2,652 3,237 4,123 -6.97%
PBT -3,606 -50,887 19,220 9,047 10,806 10,101 12,591 -
Tax 1,291 -411 -430 -407 72 -165 -675 -
NP -2,315 -51,298 18,790 8,640 10,878 9,936 11,916 -
-
NP to SH -2,135 -51,298 18,790 8,640 10,878 9,936 11,916 -
-
Tax Rate - - 2.24% 4.50% -0.67% 1.63% 5.36% -
Total Cost 6,013 54,215 -15,761 -4,647 -8,226 -6,699 -7,793 -
-
Net Worth 346,337 347,965 292,249 272,464 179,366 254,677 247,279 25.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 346,337 347,965 292,249 272,464 179,366 254,677 247,279 25.10%
NOSH 179,449 179,363 179,293 179,253 179,366 179,350 179,187 0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -62.60% -1,758.59% 620.34% 216.38% 410.18% 306.95% 289.01% -
ROE -0.62% -14.74% 6.43% 3.17% 6.06% 3.90% 4.82% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.06 1.63 1.69 2.23 1.48 1.80 2.30 -7.06%
EPS -1.29 -28.60 10.48 4.82 6.07 5.54 6.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.63 1.52 1.00 1.42 1.38 24.98%
Adjusted Per Share Value based on latest NOSH - 179,253
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.92 0.72 0.75 0.99 0.66 0.80 1.02 -6.63%
EPS -0.53 -12.71 4.66 2.14 2.70 2.46 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8584 0.8624 0.7243 0.6753 0.4445 0.6312 0.6129 25.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.28 1.16 0.87 0.94 0.69 0.69 0.62 -
P/RPS 62.11 71.33 51.50 42.20 46.67 38.23 26.95 74.21%
P/EPS -107.59 -4.06 8.30 19.50 11.38 12.45 9.32 -
EY -0.93 -24.66 12.05 5.13 8.79 8.03 10.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.53 0.62 0.69 0.49 0.45 28.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 -
Price 0.80 1.43 1.14 0.87 0.75 0.69 0.66 -
P/RPS 38.82 87.93 67.48 39.06 50.73 38.23 28.68 22.29%
P/EPS -67.24 -5.00 10.88 18.05 12.37 12.45 9.92 -
EY -1.49 -20.00 9.19 5.54 8.09 8.03 10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.70 0.57 0.75 0.49 0.48 -9.94%

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