[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 124.25%
YoY- 186.94%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 10,710 9,420 15,253 15,302 20,884 6,392 7,448 27.48%
PBT 30,882 23,684 19,614 24,880 11,276 1,764 7,705 152.96%
Tax -776 -4 -1,538 -492 -508 0 1,184 -
NP 30,106 23,680 18,076 24,388 10,768 1,764 8,889 126.03%
-
NP to SH 30,106 23,680 18,331 24,600 10,970 1,872 9,253 120.04%
-
Tax Rate 2.51% 0.02% 7.84% 1.98% 4.51% 0.00% -15.37% -
Total Cost -19,396 -14,260 -2,823 -9,085 10,116 4,628 -1,441 468.54%
-
Net Worth 204,534 215,272 195,506 195,437 182,833 0 177,528 9.92%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 204,534 215,272 195,506 195,437 182,833 0 177,528 9.92%
NOSH 179,415 179,393 179,363 179,300 179,248 187,200 179,321 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 281.10% 251.38% 118.51% 159.37% 51.56% 27.60% 119.35% -
ROE 14.72% 11.00% 9.38% 12.59% 6.00% 0.00% 5.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.97 5.25 8.50 8.53 11.65 3.41 4.15 27.51%
EPS 16.78 13.20 10.22 13.72 6.12 1.04 5.16 119.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.20 1.09 1.09 1.02 0.00 0.99 9.89%
Adjusted Per Share Value based on latest NOSH - 179,308
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.65 2.33 3.78 3.79 5.18 1.58 1.85 27.15%
EPS 7.46 5.87 4.54 6.10 2.72 0.46 2.29 120.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5069 0.5335 0.4845 0.4844 0.4531 0.00 0.44 9.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.66 0.66 0.48 0.52 0.56 0.50 -
P/RPS 15.24 12.57 7.76 5.62 4.46 16.40 12.04 17.06%
P/EPS 5.42 5.00 6.46 3.50 8.50 56.00 9.69 -32.18%
EY 18.44 20.00 15.48 28.58 11.77 1.79 10.32 47.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.61 0.44 0.51 0.00 0.51 35.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 07/11/06 30/08/06 29/05/06 28/02/06 -
Price 0.90 0.86 0.65 0.51 0.46 0.55 0.47 -
P/RPS 15.08 16.38 7.64 5.98 3.95 16.11 11.32 21.13%
P/EPS 5.36 6.52 6.36 3.72 7.52 55.00 9.11 -29.85%
EY 18.64 15.35 15.72 26.90 13.30 1.82 10.98 42.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.60 0.47 0.45 0.00 0.47 41.50%

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