[GOPENG] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.21%
YoY- -20.92%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 17,477 11,158 12,655 16,234 13,640 15,253 7,448 15.26%
PBT 9,960 -26,183 37,750 23,418 28,093 19,614 7,705 4.36%
Tax -287 0 -859 -1,655 -574 -1,538 1,184 -
NP 9,673 -26,183 36,891 21,763 27,519 18,076 8,889 1.41%
-
NP to SH 9,673 -26,183 36,891 21,763 27,519 18,331 9,253 0.74%
-
Tax Rate 2.88% - 2.28% 7.07% 2.04% 7.84% -15.37% -
Total Cost 7,804 37,341 -24,236 -5,529 -13,879 -2,823 -1,441 -
-
Net Worth 283,549 346,113 263,582 231,336 217,035 195,506 177,528 8.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 283,549 346,113 263,582 231,336 217,035 195,506 177,528 8.11%
NOSH 179,461 179,333 179,307 179,330 179,368 179,363 179,321 0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 55.35% -234.66% 291.51% 134.06% 201.75% 118.51% 119.35% -
ROE 3.41% -7.56% 14.00% 9.41% 12.68% 9.38% 5.21% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.74 6.22 7.06 9.05 7.60 8.50 4.15 15.27%
EPS 5.39 -14.60 20.57 12.14 15.35 10.22 5.16 0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.93 1.47 1.29 1.21 1.09 0.99 8.09%
Adjusted Per Share Value based on latest NOSH - 178,390
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.33 2.77 3.14 4.02 3.38 3.78 1.85 15.21%
EPS 2.40 -6.49 9.14 5.39 6.82 4.54 2.29 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7027 0.8578 0.6533 0.5733 0.5379 0.4845 0.44 8.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.66 1.28 0.69 0.57 0.88 0.66 0.50 -
P/RPS 6.78 20.57 9.78 6.30 11.57 7.76 12.04 -9.12%
P/EPS 12.24 -8.77 3.35 4.70 5.74 6.46 9.69 3.96%
EY 8.17 -11.41 29.82 21.29 17.43 15.48 10.32 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.66 0.47 0.44 0.73 0.61 0.51 -3.18%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 24/02/09 27/02/08 28/02/07 28/02/06 -
Price 0.70 0.80 0.75 0.68 0.86 0.65 0.47 -
P/RPS 7.19 12.86 10.63 7.51 11.31 7.64 11.32 -7.28%
P/EPS 12.99 -5.48 3.65 5.60 5.61 6.36 9.11 6.08%
EY 7.70 -18.25 27.43 17.85 17.84 15.72 10.98 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.51 0.53 0.71 0.60 0.47 -1.09%

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