[GOPENG] YoY Annualized Quarter 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- -33.63%
YoY- 136.94%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 9,491 10,201 14,896 17,477 11,158 12,655 16,234 -8.55%
PBT 773 4,102 2,462 9,960 -26,183 37,750 23,418 -43.34%
Tax 244 -495 -377 -287 0 -859 -1,655 -
NP 1,017 3,607 2,085 9,673 -26,183 36,891 21,763 -39.97%
-
NP to SH 1,017 3,607 2,085 9,673 -26,183 36,891 21,763 -39.97%
-
Tax Rate -31.57% 12.07% 15.31% 2.88% - 2.28% 7.07% -
Total Cost 8,474 6,594 12,811 7,804 37,341 -24,236 -5,529 -
-
Net Worth 290,512 294,240 273,656 283,549 346,113 263,582 231,336 3.86%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 290,512 294,240 273,656 283,549 346,113 263,582 231,336 3.86%
NOSH 179,328 179,414 178,860 179,461 179,333 179,307 179,330 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.72% 35.36% 14.00% 55.35% -234.66% 291.51% 134.06% -
ROE 0.35% 1.23% 0.76% 3.41% -7.56% 14.00% 9.41% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.29 5.69 8.33 9.74 6.22 7.06 9.05 -8.55%
EPS 0.57 2.01 1.16 5.39 -14.60 20.57 12.14 -39.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.64 1.53 1.58 1.93 1.47 1.29 3.86%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.35 2.53 3.69 4.33 2.77 3.14 4.02 -8.55%
EPS 0.25 0.89 0.52 2.40 -6.49 9.14 5.39 -40.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.7292 0.6782 0.7027 0.8578 0.6533 0.5733 3.86%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.83 0.74 0.72 0.66 1.28 0.69 0.57 -
P/RPS 15.68 13.02 8.65 6.78 20.57 9.78 6.30 16.40%
P/EPS 146.36 36.81 61.76 12.24 -8.77 3.35 4.70 77.32%
EY 0.68 2.72 1.62 8.17 -11.41 29.82 21.29 -43.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.47 0.42 0.66 0.47 0.44 2.48%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 24/02/09 -
Price 1.06 0.755 0.73 0.70 0.80 0.75 0.68 -
P/RPS 20.03 13.28 8.77 7.19 12.86 10.63 7.51 17.75%
P/EPS 186.91 37.55 62.62 12.99 -5.48 3.65 5.60 79.38%
EY 0.54 2.66 1.60 7.70 -18.25 27.43 17.85 -44.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.48 0.44 0.41 0.51 0.53 3.45%

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