[GOPENG] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.36%
YoY- 69.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 14,896 17,477 11,158 12,655 16,234 13,640 15,253 -0.39%
PBT 2,462 9,960 -26,183 37,750 23,418 28,093 19,614 -29.21%
Tax -377 -287 0 -859 -1,655 -574 -1,538 -20.87%
NP 2,085 9,673 -26,183 36,891 21,763 27,519 18,076 -30.20%
-
NP to SH 2,085 9,673 -26,183 36,891 21,763 27,519 18,331 -30.36%
-
Tax Rate 15.31% 2.88% - 2.28% 7.07% 2.04% 7.84% -
Total Cost 12,811 7,804 37,341 -24,236 -5,529 -13,879 -2,823 -
-
Net Worth 273,656 283,549 346,113 263,582 231,336 217,035 195,506 5.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 273,656 283,549 346,113 263,582 231,336 217,035 195,506 5.75%
NOSH 178,860 179,461 179,333 179,307 179,330 179,368 179,363 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.00% 55.35% -234.66% 291.51% 134.06% 201.75% 118.51% -
ROE 0.76% 3.41% -7.56% 14.00% 9.41% 12.68% 9.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.33 9.74 6.22 7.06 9.05 7.60 8.50 -0.33%
EPS 1.16 5.39 -14.60 20.57 12.14 15.35 10.22 -30.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.58 1.93 1.47 1.29 1.21 1.09 5.80%
Adjusted Per Share Value based on latest NOSH - 179,366
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.69 4.33 2.77 3.14 4.02 3.38 3.78 -0.40%
EPS 0.52 2.40 -6.49 9.14 5.39 6.82 4.54 -30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.7027 0.8578 0.6533 0.5733 0.5379 0.4845 5.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.72 0.66 1.28 0.69 0.57 0.88 0.66 -
P/RPS 8.65 6.78 20.57 9.78 6.30 11.57 7.76 1.82%
P/EPS 61.76 12.24 -8.77 3.35 4.70 5.74 6.46 45.63%
EY 1.62 8.17 -11.41 29.82 21.29 17.43 15.48 -31.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.66 0.47 0.44 0.73 0.61 -4.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 24/02/09 27/02/08 28/02/07 -
Price 0.73 0.70 0.80 0.75 0.68 0.86 0.65 -
P/RPS 8.77 7.19 12.86 10.63 7.51 11.31 7.64 2.32%
P/EPS 62.62 12.99 -5.48 3.65 5.60 5.61 6.36 46.34%
EY 1.60 7.70 -18.25 27.43 17.85 17.84 15.72 -31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.41 0.51 0.53 0.71 0.60 -3.64%

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