[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.3%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,306 17,188 13,640 13,466 10,710 9,420 15,253 12.94%
PBT 26,614 39,976 28,093 29,028 30,882 23,684 19,614 22.58%
Tax -982 -796 -574 -517 -776 -4 -1,538 -25.87%
NP 25,632 39,180 27,519 28,510 30,106 23,680 18,076 26.24%
-
NP to SH 25,632 39,180 27,519 28,510 30,106 23,680 18,331 25.06%
-
Tax Rate 3.69% 1.99% 2.04% 1.78% 2.51% 0.02% 7.84% -
Total Cost -7,326 -21,992 -13,879 -15,044 -19,396 -14,260 -2,823 88.95%
-
Net Worth 222,263 226,038 217,035 211,677 204,534 215,272 195,506 8.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 222,263 226,038 217,035 211,677 204,534 215,272 195,506 8.93%
NOSH 179,244 179,395 179,368 179,387 179,415 179,393 179,363 -0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 140.02% 227.95% 201.75% 211.71% 281.10% 251.38% 118.51% -
ROE 11.53% 17.33% 12.68% 13.47% 14.72% 11.00% 9.38% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.21 9.58 7.60 7.51 5.97 5.25 8.50 13.01%
EPS 14.30 21.84 15.35 15.89 16.78 13.20 10.22 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.21 1.18 1.14 1.20 1.09 8.98%
Adjusted Per Share Value based on latest NOSH - 179,320
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.54 4.26 3.38 3.34 2.65 2.33 3.78 13.00%
EPS 6.35 9.71 6.82 7.07 7.46 5.87 4.54 25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.5602 0.5379 0.5246 0.5069 0.5335 0.4845 8.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.85 0.88 0.88 0.91 0.66 0.66 -
P/RPS 7.25 8.87 11.57 11.72 15.24 12.57 7.76 -4.43%
P/EPS 5.17 3.89 5.74 5.54 5.42 5.00 6.46 -13.81%
EY 19.32 25.69 17.43 18.06 18.44 20.00 15.48 15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.73 0.75 0.80 0.55 0.61 -1.09%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 16/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.77 0.86 0.86 0.89 0.90 0.86 0.65 -
P/RPS 7.54 8.98 11.31 11.86 15.08 16.38 7.64 -0.87%
P/EPS 5.38 3.94 5.61 5.60 5.36 6.52 6.36 -10.56%
EY 18.57 25.40 17.84 17.86 18.64 15.35 15.72 11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.71 0.75 0.79 0.72 0.60 2.21%

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