[GOPENG] YoY 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- 9.48%
YoY- 454.15%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
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 1,652 5,329 3,698 2,652 2,887 3,540 3,776 -12.85%
PBT -983 -1,060 -3,606 10,806 2,838 6,321 954 -
Tax -988 -198 1,291 72 -875 -185 -1,169 -2.76%
NP -1,971 -1,258 -2,315 10,878 1,963 6,136 -215 44.62%
-
NP to SH -1,971 -1,258 -2,135 10,878 1,963 6,136 -119 59.58%
-
Tax Rate - - - -0.67% 30.83% 2.93% 122.54% -
Total Cost 3,623 6,587 6,013 -8,226 924 -2,596 3,991 -1.59%
-
Net Worth 275,160 283,339 346,337 179,366 178,390 179,294 185,300 6.80%
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 275,160 283,339 346,337 179,366 178,390 179,294 185,300 6.80%
NOSH 179,843 179,328 179,449 179,366 178,390 179,294 169,999 0.94%
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 -119.31% -23.61% -62.60% 410.18% 67.99% 173.33% -5.69% -
ROE -0.72% -0.44% -0.62% 6.06% 1.10% 3.42% -0.06% -
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 0.92 2.97 2.06 1.48 1.62 1.97 2.22 -13.64%
EPS -1.10 -0.70 -1.29 6.07 1.09 3.42 -0.07 58.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.58 1.93 1.00 1.00 1.00 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 0.41 1.32 0.92 0.66 0.72 0.88 0.94 -12.90%
EPS -0.49 -0.31 -0.53 2.70 0.49 1.52 -0.03 59.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.682 0.7022 0.8584 0.4445 0.4421 0.4444 0.4592 6.80%
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 78.38 22.21 62.11 46.67 35.22 44.57 29.71 17.53%
P/EPS -65.70 -94.08 -107.59 11.38 51.80 25.71 -942.86 -35.82%
EY -1.52 -1.06 -0.93 8.79 1.93 3.89 -0.11 54.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.66 0.69 0.57 0.88 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 79.47 23.56 38.82 50.73 42.02 43.56 29.26 18.10%
P/EPS -66.61 -99.79 -67.24 12.37 61.80 25.13 -928.57 -35.51%
EY -1.50 -1.00 -1.49 8.09 1.62 3.98 -0.11 54.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.41 0.75 0.68 0.86 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