[GOPENG] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 219.55%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,369 2,477 1,969 3,601 4,340 3,993 2,644 -1.81%
PBT 7,875 101 109 1,594 5,506 9,047 4,252 10.81%
Tax -403 -30 -30 -90 -50 -407 -90 28.36%
NP 7,472 71 79 1,504 5,456 8,640 4,162 10.23%
-
NP to SH 7,472 71 79 1,504 5,456 8,640 4,162 10.23%
-
Tax Rate 5.12% 29.70% 27.52% 5.65% 0.91% 4.50% 2.12% -
Total Cost -5,103 2,406 1,890 2,097 -1,116 -4,647 -1,518 22.38%
-
Net Worth 297,686 295,892 274,373 283,339 294,336 272,464 235,009 4.01%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 297,686 295,892 274,373 283,339 294,336 272,464 235,009 4.01%
NOSH 179,328 179,328 179,328 179,328 179,473 179,253 179,396 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 315.41% 2.87% 4.01% 41.77% 125.71% 216.38% 157.41% -
ROE 2.51% 0.02% 0.03% 0.53% 1.85% 3.17% 1.77% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.32 1.38 1.10 2.01 2.42 2.23 1.47 -1.77%
EPS 4.17 0.04 0.04 0.84 3.04 4.82 2.32 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.65 1.53 1.58 1.64 1.52 1.31 4.02%
Adjusted Per Share Value based on latest NOSH - 179,328
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.59 0.61 0.49 0.89 1.08 0.99 0.66 -1.85%
EPS 1.85 0.02 0.02 0.37 1.35 2.14 1.03 10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7378 0.7333 0.68 0.7022 0.7295 0.6753 0.5824 4.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.98 0.77 0.76 0.70 0.81 0.94 0.65 -
P/RPS 74.18 55.75 69.22 34.86 33.50 42.20 44.10 9.04%
P/EPS 23.52 1,944.84 1,725.19 83.46 26.64 19.50 28.02 -2.87%
EY 4.25 0.05 0.06 1.20 3.75 5.13 3.57 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.50 0.44 0.49 0.62 0.50 2.79%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 30/05/14 27/05/13 31/05/12 27/04/11 27/05/10 28/05/09 -
Price 0.98 0.82 0.80 0.86 0.87 0.87 0.66 -
P/RPS 74.18 59.37 72.86 42.83 35.98 39.06 44.78 8.77%
P/EPS 23.52 2,071.12 1,815.99 102.54 28.62 18.05 28.45 -3.12%
EY 4.25 0.05 0.06 0.98 3.49 5.54 3.52 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.52 0.54 0.53 0.57 0.50 2.79%

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