[GOPENG] YoY Cumulative Quarter 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- 61.8%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,434 12,148 7,460 10,003 13,347 10,100 11,477 2.65%
PBT 4,273 11,020 -22,620 26,943 21,466 21,771 18,660 -21.76%
Tax -296 -90 -1,248 -930 -781 -388 -369 -3.60%
NP 3,977 10,930 -23,868 26,013 20,685 21,383 18,291 -22.43%
-
NP to SH 3,977 10,930 -23,868 26,013 20,685 21,383 18,450 -22.54%
-
Tax Rate 6.93% 0.82% - 3.45% 3.64% 1.78% 1.98% -
Total Cost 9,457 1,218 31,328 -16,010 -7,338 -11,283 -6,814 -
-
Net Worth 272,580 283,104 347,888 254,572 231,428 211,677 195,437 5.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 272,580 283,104 347,888 254,572 231,428 211,677 195,437 5.69%
NOSH 179,328 179,180 179,323 179,276 179,401 179,387 179,300 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 29.60% 89.97% -319.95% 260.05% 154.98% 211.71% 159.37% -
ROE 1.46% 3.86% -6.86% 10.22% 8.94% 10.10% 9.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.49 6.78 4.16 5.58 7.44 5.63 6.40 2.65%
EPS 2.22 6.10 -13.31 14.51 11.53 11.92 10.29 -22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.58 1.94 1.42 1.29 1.18 1.09 5.69%
Adjusted Per Share Value based on latest NOSH - 179,350
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.33 3.01 1.85 2.48 3.31 2.50 2.84 2.68%
EPS 0.99 2.71 -5.92 6.45 5.13 5.30 4.57 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6756 0.7016 0.8622 0.6309 0.5736 0.5246 0.4844 5.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.74 0.68 1.16 0.69 0.61 0.88 0.48 -
P/RPS 9.88 10.03 27.88 12.37 8.20 15.63 7.50 4.69%
P/EPS 33.37 11.15 -8.72 4.76 5.29 7.38 4.66 38.79%
EY 3.00 8.97 -11.47 21.03 18.90 13.55 21.44 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.60 0.49 0.47 0.75 0.44 1.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 30/11/09 20/11/08 16/11/07 07/11/06 -
Price 0.73 0.72 1.43 0.69 0.57 0.89 0.51 -
P/RPS 9.74 10.62 34.37 12.37 7.66 15.81 7.97 3.39%
P/EPS 32.92 11.80 -10.74 4.76 4.94 7.47 4.96 37.04%
EY 3.04 8.47 -9.31 21.03 20.23 13.39 20.18 -27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.74 0.49 0.44 0.75 0.47 0.35%

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