[GOPENG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -24.87%
YoY- -45.8%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,656 12,891 13,847 14,581 16,234 16,887 17,440 -19.19%
PBT 37,750 29,782 27,840 18,562 24,304 27,787 25,958 28.27%
Tax -858 -1,805 -1,930 -1,547 -1,656 -966 -676 17.17%
NP 36,892 27,977 25,910 17,015 22,648 26,821 25,282 28.56%
-
NP to SH 36,892 27,977 25,910 17,015 22,648 26,821 25,282 28.56%
-
Tax Rate 2.27% 6.06% 6.93% 8.33% 6.81% 3.48% 2.60% -
Total Cost -24,236 -15,086 -12,063 -2,434 -6,414 -9,934 -7,842 111.73%
-
Net Worth 179,366 254,677 247,279 235,009 178,390 231,230 222,978 -13.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 179,366 254,677 247,279 235,009 178,390 231,230 222,978 -13.47%
NOSH 179,366 179,350 179,187 179,396 178,390 179,248 179,821 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 291.50% 217.03% 187.12% 116.69% 139.51% 158.83% 144.97% -
ROE 20.57% 10.99% 10.48% 7.24% 12.70% 11.60% 11.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.06 7.19 7.73 8.13 9.10 9.42 9.70 -19.03%
EPS 20.57 15.60 14.46 9.48 12.70 14.96 14.06 28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.42 1.38 1.31 1.00 1.29 1.24 -13.32%
Adjusted Per Share Value based on latest NOSH - 179,396
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.14 3.19 3.43 3.61 4.02 4.19 4.32 -19.11%
EPS 9.14 6.93 6.42 4.22 5.61 6.65 6.27 28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.6312 0.6129 0.5824 0.4421 0.5731 0.5526 -13.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.69 0.62 0.65 0.57 0.61 0.74 -
P/RPS 9.78 9.60 8.02 8.00 6.26 6.47 7.63 17.94%
P/EPS 3.35 4.42 4.29 6.85 4.49 4.08 5.26 -25.91%
EY 29.81 22.61 23.32 14.59 22.27 24.53 19.00 34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.45 0.50 0.57 0.47 0.60 9.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 28/05/09 24/02/09 20/11/08 27/08/08 -
Price 0.75 0.69 0.66 0.66 0.68 0.57 0.77 -
P/RPS 10.63 9.60 8.54 8.12 7.47 6.05 7.94 21.40%
P/EPS 3.65 4.42 4.56 6.96 5.36 3.81 5.48 -23.67%
EY 27.42 22.61 21.91 14.37 18.67 26.25 18.26 31.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.49 0.48 0.50 0.68 0.44 0.62 13.49%

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