[GOPENG] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 52.28%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 14,005 12,656 12,891 13,847 14,581 16,234 16,887 -11.73%
PBT 42,545 37,750 29,782 27,840 18,562 24,304 27,787 32.87%
Tax -1,175 -858 -1,805 -1,930 -1,547 -1,656 -966 13.96%
NP 41,370 36,892 27,977 25,910 17,015 22,648 26,821 33.53%
-
NP to SH 41,370 36,892 27,977 25,910 17,015 22,648 26,821 33.53%
-
Tax Rate 2.76% 2.27% 6.06% 6.93% 8.33% 6.81% 3.48% -
Total Cost -27,365 -24,236 -15,086 -12,063 -2,434 -6,414 -9,934 96.62%
-
Net Worth 272,464 179,366 254,677 247,279 235,009 178,390 231,230 11.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 272,464 179,366 254,677 247,279 235,009 178,390 231,230 11.57%
NOSH 179,253 179,366 179,350 179,187 179,396 178,390 179,248 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 295.39% 291.50% 217.03% 187.12% 116.69% 139.51% 158.83% -
ROE 15.18% 20.57% 10.99% 10.48% 7.24% 12.70% 11.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.81 7.06 7.19 7.73 8.13 9.10 9.42 -11.75%
EPS 23.08 20.57 15.60 14.46 9.48 12.70 14.96 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.00 1.42 1.38 1.31 1.00 1.29 11.56%
Adjusted Per Share Value based on latest NOSH - 179,187
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.47 3.14 3.19 3.43 3.61 4.02 4.19 -11.82%
EPS 10.25 9.14 6.93 6.42 4.22 5.61 6.65 33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6753 0.4445 0.6312 0.6129 0.5824 0.4421 0.5731 11.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.94 0.69 0.69 0.62 0.65 0.57 0.61 -
P/RPS 12.03 9.78 9.60 8.02 8.00 6.26 6.47 51.26%
P/EPS 4.07 3.35 4.42 4.29 6.85 4.49 4.08 -0.16%
EY 24.55 29.81 22.61 23.32 14.59 22.27 24.53 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.49 0.45 0.50 0.57 0.47 20.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 30/11/09 27/08/09 28/05/09 24/02/09 20/11/08 -
Price 0.87 0.75 0.69 0.66 0.66 0.68 0.57 -
P/RPS 11.14 10.63 9.60 8.54 8.12 7.47 6.05 50.28%
P/EPS 3.77 3.65 4.42 4.56 6.96 5.36 3.81 -0.70%
EY 26.53 27.42 22.61 21.91 14.37 18.67 26.25 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.75 0.49 0.48 0.50 0.68 0.44 18.85%

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