[GOPENG] QoQ TTM 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- 7.98%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 12,911 14,005 12,656 12,891 13,847 14,581 16,234 -14.19%
PBT 49,174 42,545 37,750 29,782 27,840 18,562 24,304 60.17%
Tax -930 -1,175 -858 -1,805 -1,930 -1,547 -1,656 -32.00%
NP 48,244 41,370 36,892 27,977 25,910 17,015 22,648 65.78%
-
NP to SH 48,244 41,370 36,892 27,977 25,910 17,015 22,648 65.78%
-
Tax Rate 1.89% 2.76% 2.27% 6.06% 6.93% 8.33% 6.81% -
Total Cost -35,333 -27,365 -24,236 -15,086 -12,063 -2,434 -6,414 212.88%
-
Net Worth 292,249 272,464 179,366 254,677 247,279 235,009 178,390 39.09%
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 292,249 272,464 179,366 254,677 247,279 235,009 178,390 39.09%
NOSH 179,293 179,253 179,366 179,350 179,187 179,396 178,390 0.33%
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 373.67% 295.39% 291.50% 217.03% 187.12% 116.69% 139.51% -
ROE 16.51% 15.18% 20.57% 10.99% 10.48% 7.24% 12.70% -
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 7.20 7.81 7.06 7.19 7.73 8.13 9.10 -14.49%
EPS 26.91 23.08 20.57 15.60 14.46 9.48 12.70 65.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.52 1.00 1.42 1.38 1.31 1.00 38.62%
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 3.20 3.47 3.14 3.19 3.43 3.61 4.02 -14.14%
EPS 11.96 10.25 9.14 6.93 6.42 4.22 5.61 65.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7243 0.6753 0.4445 0.6312 0.6129 0.5824 0.4421 39.09%
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 12.08 12.03 9.78 9.60 8.02 8.00 6.26 55.18%
P/EPS 3.23 4.07 3.35 4.42 4.29 6.85 4.49 -19.76%
EY 30.93 24.55 29.81 22.61 23.32 14.59 22.27 24.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.69 0.49 0.45 0.50 0.57 -4.74%
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 15.83 11.14 10.63 9.60 8.54 8.12 7.47 65.21%
P/EPS 4.24 3.77 3.65 4.42 4.56 6.96 5.36 -14.50%
EY 23.60 26.53 27.42 22.61 21.91 14.37 18.67 16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.75 0.49 0.48 0.50 0.68 1.95%

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