[GOPENG] YoY TTM 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- 31.87%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,086 17,478 13,637 12,656 16,234 13,641 16,121 -1.09%
PBT 3,290 9,960 -26,226 37,750 24,304 28,092 19,614 -25.71%
Tax -1,284 -288 102,639 -858 -1,656 -573 -1,538 -2.96%
NP 2,006 9,672 76,413 36,892 22,648 27,519 18,076 -30.65%
-
NP to SH 2,006 9,672 76,593 36,892 22,648 27,519 18,331 -30.81%
-
Tax Rate 39.03% 2.89% - 2.27% 6.81% 2.04% 7.84% -
Total Cost 13,080 7,806 -62,776 -24,236 -6,414 -13,878 -1,955 -
-
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 179,328 179,328 179,449 179,366 178,390 179,294 169,999 0.89%
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 13.30% 55.34% 560.34% 291.50% 139.51% 201.74% 112.13% -
ROE 0.73% 3.41% 22.12% 20.57% 12.70% 15.35% 9.89% -
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 8.39 9.75 7.60 7.06 9.10 7.61 9.48 -2.01%
EPS 1.12 5.39 42.68 20.57 12.70 15.35 10.78 -31.41%
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 3.74 4.33 3.38 3.14 4.02 3.38 4.00 -1.11%
EPS 0.50 2.40 18.98 9.14 5.61 6.82 4.54 -30.74%
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 8.58 6.77 16.84 9.78 6.26 11.57 6.96 3.54%
P/EPS 64.55 12.24 3.00 3.35 4.49 5.73 6.12 48.03%
EY 1.55 8.17 33.35 29.81 22.27 17.44 16.34 -32.44%
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 8.70 7.18 10.53 10.63 7.47 11.30 6.85 4.06%
P/EPS 65.45 12.98 1.87 3.65 5.36 5.60 6.03 48.74%
EY 1.53 7.70 53.35 27.42 18.67 17.85 16.59 -32.75%
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