[GOPENG] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.97%
YoY- -87.37%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 18,763 16,414 16,739 17,478 15,847 15,029 13,984 21.58%
PBT 3,213 3,251 6,048 9,960 7,414 -45,274 -29,767 -
Tax -494 -404 -328 -288 1,201 103,386 102,996 -
NP 2,719 2,847 5,720 9,672 8,615 58,112 73,229 -88.80%
-
NP to SH 2,719 2,847 5,720 9,672 8,795 58,292 73,409 -88.82%
-
Tax Rate 15.38% 12.43% 5.42% 2.89% -16.20% - - -
Total Cost 16,044 13,567 11,019 7,806 7,232 -43,083 -59,245 -
-
Net Worth 272,580 283,339 283,339 283,339 284,558 300,353 294,336 -4.97%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 272,580 283,339 283,339 283,339 284,558 300,353 294,336 -4.97%
NOSH 179,328 179,328 179,328 179,328 180,100 180,935 179,473 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.49% 17.34% 34.17% 55.34% 54.36% 386.67% 523.66% -
ROE 1.00% 1.00% 2.02% 3.41% 3.09% 19.41% 24.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.46 9.15 9.33 9.75 8.80 8.31 7.79 21.64%
EPS 1.52 1.59 3.19 5.39 4.88 32.22 40.90 -88.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.58 1.58 1.58 1.58 1.66 1.64 -4.92%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.65 4.07 4.15 4.33 3.93 3.72 3.47 21.48%
EPS 0.67 0.71 1.42 2.40 2.18 14.45 18.19 -88.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.7022 0.7022 0.7022 0.7052 0.7444 0.7295 -4.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.74 0.76 0.70 0.66 0.68 0.73 0.81 -
P/RPS 7.07 8.30 7.50 6.77 7.73 8.79 10.40 -22.63%
P/EPS 48.81 47.87 21.95 12.24 13.92 2.27 1.98 742.09%
EY 2.05 2.09 4.56 8.17 7.18 44.13 50.50 -88.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.44 0.42 0.43 0.44 0.49 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 31/05/12 28/02/12 23/11/11 24/08/11 27/04/11 -
Price 0.73 0.76 0.86 0.70 0.72 0.75 0.87 -
P/RPS 6.98 8.30 9.21 7.18 8.18 9.03 11.17 -26.84%
P/EPS 48.15 47.87 26.96 12.98 14.74 2.33 2.13 694.95%
EY 2.08 2.09 3.71 7.70 6.78 42.96 47.01 -87.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.54 0.44 0.46 0.45 0.53 -6.37%

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