[GOPENG] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[GOPENG] GOPENG BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -34.58%

YoY- -14.86%

Quarter Report

GOPENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	10,576	16,234	17,796	18,306	17,188	13,640	13,466	-14.86%
YoY %	-34.85%	-8.78%	-2.79%	6.50%	26.01%	1.29%	-	-
Horiz. %	78.54%	120.56%	132.16%	135.94%	127.64%	101.29%	100.00%	-
PBT	17,008	23,418	28,621	26,614	39,976	28,093	29,028	-29.95%
YoY %	-27.37%	-18.18%	7.54%	-33.43%	42.30%	-3.22%	-	-
Horiz. %	58.59%	80.67%	98.60%	91.68%	137.72%	96.78%	100.00%	-
Tax	-360	-1,655	-1,041	-982	-796	-574	-517	-21.42%
YoY %	78.25%	-58.98%	-6.01%	-23.37%	-38.68%	-11.03%	-	-
Horiz. %	69.63%	320.12%	201.35%	189.94%	153.97%	111.03%	100.00%	-
NP	16,648	21,763	27,580	25,632	39,180	27,519	28,510	-30.11%
YoY %	-23.50%	-21.09%	7.60%	-34.58%	42.37%	-3.48%	-	-
Horiz. %	58.39%	76.33%	96.74%	89.91%	137.43%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,648	21,763	27,580	25,632	39,180	27,519	28,510	-30.11%
YoY %	-23.50%	-21.09%	7.60%	-34.58%	42.37%	-3.48%	-	-
Horiz. %	58.39%	76.33%	96.74%	89.91%	137.43%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.12%	7.07%	3.64%	3.69%	1.99%	2.04%	1.78%	-
YoY %	-70.01%	94.23%	-1.36%	85.43%	-2.45%	14.61%	-	-
Horiz. %	119.10%	397.19%	204.49%	207.30%	111.80%	114.61%	100.00%	-
Total Cost	-6,072	-5,529	-9,784	-7,326	-21,992	-13,879	-15,044	-45.35%
YoY %	-9.82%	43.49%	-33.55%	66.69%	-58.46%	7.74%	-	-
Horiz. %	40.36%	36.75%	65.04%	48.70%	146.18%	92.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,009	231,336	231,428	222,263	226,038	217,035	211,677	7.21%
YoY %	1.59%	-0.04%	4.12%	-1.67%	4.15%	2.53%	-	-
Horiz. %	111.02%	109.29%	109.33%	105.00%	106.78%	102.53%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	235,009	231,336	231,428	222,263	226,038	217,035	211,677	7.21%
YoY %	1.59%	-0.04%	4.12%	-1.67%	4.15%	2.53%	-	-
Horiz. %	111.02%	109.29%	109.33%	105.00%	106.78%	102.53%	100.00%	-
NOSH	179,396	179,330	179,401	179,244	179,395	179,368	179,387	0.00%
YoY %	0.04%	-0.04%	0.09%	-0.08%	0.02%	-0.01%	-	-
Horiz. %	100.01%	99.97%	100.01%	99.92%	100.00%	99.99%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	157.41%	134.06%	154.98%	140.02%	227.95%	201.75%	211.71%	-
YoY %	17.42%	-13.50%	10.68%	-38.57%	12.99%	-4.70%	-	-
Horiz. %	74.35%	63.32%	73.20%	66.14%	107.67%	95.30%	100.00%	-
ROE	7.08%	9.41%	11.92%	11.53%	17.33%	12.68%	13.47%	-
YoY %	-24.76%	-21.06%	3.38%	-33.47%	36.67%	-5.86%	-	-
Horiz. %	52.56%	69.86%	88.49%	85.60%	128.66%	94.14%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	5.90	9.05	9.92	10.21	9.58	7.60	7.51	-14.84%
YoY %	-34.81%	-8.77%	-2.84%	6.58%	26.05%	1.20%	-	-
Horiz. %	78.56%	120.51%	132.09%	135.95%	127.56%	101.20%	100.00%	-
EPS	9.28	12.14	15.37	14.30	21.84	15.35	15.89	-30.10%
YoY %	-23.56%	-21.01%	7.48%	-34.52%	42.28%	-3.40%	-	-
Horiz. %	58.40%	76.40%	96.73%	89.99%	137.44%	96.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.31	1.29	1.29	1.24	1.26	1.21	1.18	7.20%
YoY %	1.55%	0.00%	4.03%	-1.59%	4.13%	2.54%	-	-
Horiz. %	111.02%	109.32%	109.32%	105.08%	106.78%	102.54%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 179,821
RPS	2.62	4.02	4.41	4.54	4.26	3.38	3.34	-14.93%
YoY %	-34.83%	-8.84%	-2.86%	6.57%	26.04%	1.20%	-	-
Horiz. %	78.44%	120.36%	132.04%	135.93%	127.54%	101.20%	100.00%	-
EPS	4.13	5.39	6.84	6.35	9.71	6.82	7.07	-30.09%
YoY %	-23.38%	-21.20%	7.72%	-34.60%	42.38%	-3.54%	-	-
Horiz. %	58.42%	76.24%	96.75%	89.82%	137.34%	96.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5824	0.5733	0.5736	0.5509	0.5602	0.5379	0.5246	7.20%
YoY %	1.59%	-0.05%	4.12%	-1.66%	4.15%	2.54%	-	-
Horiz. %	111.02%	109.28%	109.34%	105.01%	106.79%	102.54%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.65	0.57	0.61	0.74	0.85	0.88	0.88	-
P/RPS	11.03	6.30	6.15	7.25	8.87	11.57	11.72	-3.96%
YoY %	75.08%	2.44%	-15.17%	-18.26%	-23.34%	-1.28%	-	-
Horiz. %	94.11%	53.75%	52.47%	61.86%	75.68%	98.72%	100.00%	-
P/EPS	7.00	4.70	3.97	5.17	3.89	5.74	5.54	16.85%
YoY %	48.94%	18.39%	-23.21%	32.90%	-32.23%	3.61%	-	-
Horiz. %	126.35%	84.84%	71.66%	93.32%	70.22%	103.61%	100.00%	-
EY	14.28	21.29	25.20	19.32	25.69	17.43	18.06	-14.47%
YoY %	-32.93%	-15.52%	30.43%	-24.80%	47.39%	-3.49%	-	-
Horiz. %	79.07%	117.88%	139.53%	106.98%	142.25%	96.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.44	0.47	0.60	0.67	0.73	0.75	-23.66%
YoY %	13.64%	-6.38%	-21.67%	-10.45%	-8.22%	-2.67%	-	-
Horiz. %	66.67%	58.67%	62.67%	80.00%	89.33%	97.33%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	24/02/09	20/11/08	27/08/08	29/05/08	27/02/08	16/11/07	-
Price	0.66	0.68	0.57	0.77	0.86	0.86	0.89	-
P/RPS	11.20	7.51	5.75	7.54	8.98	11.31	11.86	-3.74%
YoY %	49.13%	30.61%	-23.74%	-16.04%	-20.60%	-4.64%	-	-
Horiz. %	94.44%	63.32%	48.48%	63.58%	75.72%	95.36%	100.00%	-
P/EPS	7.11	5.60	3.71	5.38	3.94	5.61	5.60	17.23%
YoY %	26.96%	50.94%	-31.04%	36.55%	-29.77%	0.18%	-	-
Horiz. %	126.96%	100.00%	66.25%	96.07%	70.36%	100.18%	100.00%	-
EY	14.06	17.85	26.97	18.57	25.40	17.84	17.86	-14.72%
YoY %	-21.23%	-33.82%	45.23%	-26.89%	42.38%	-0.11%	-	-
Horiz. %	78.72%	99.94%	151.01%	103.98%	142.22%	99.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.53	0.44	0.62	0.68	0.71	0.75	-23.66%
YoY %	-5.66%	20.45%	-29.03%	-8.82%	-4.23%	-5.33%	-	-
Horiz. %	66.67%	70.67%	58.67%	82.67%	90.67%	94.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos