[GOPENG] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 132.7%
YoY- 140.98%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 15,302 20,884 6,392 7,448 8,992 10,764 12,296 15.68%
PBT 24,880 11,276 1,764 7,705 -27,668 -11,250 -16,396 -
Tax -492 -508 0 1,184 -873 -1,732 -1,396 -50.07%
NP 24,388 10,768 1,764 8,889 -28,541 -12,982 -17,792 -
-
NP to SH 24,600 10,970 1,872 9,253 -28,294 -12,704 -17,792 -
-
Tax Rate 1.98% 4.51% 0.00% -15.37% - - - -
Total Cost -9,085 10,116 4,628 -1,441 37,533 23,746 30,088 -
-
Net Worth 195,437 182,833 0 177,528 111,217 125,604 127,341 33.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 195,437 182,833 0 177,528 111,217 125,604 127,341 33.01%
NOSH 179,300 179,248 187,200 179,321 179,382 179,435 179,354 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 159.37% 51.56% 27.60% 119.35% -317.41% -120.61% -144.70% -
ROE 12.59% 6.00% 0.00% 5.21% -25.44% -10.11% -13.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.53 11.65 3.41 4.15 5.01 6.00 6.86 15.61%
EPS 13.72 6.12 1.04 5.16 -15.77 -7.08 -9.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 0.00 0.99 0.62 0.70 0.71 33.04%
Adjusted Per Share Value based on latest NOSH - 179,364
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.79 5.18 1.58 1.85 2.23 2.67 3.05 15.56%
EPS 6.10 2.72 0.46 2.29 -7.01 -3.15 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4844 0.4531 0.00 0.44 0.2756 0.3113 0.3156 33.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.48 0.52 0.56 0.50 0.56 0.50 0.64 -
P/RPS 5.62 4.46 16.40 12.04 11.17 8.33 9.34 -28.70%
P/EPS 3.50 8.50 56.00 9.69 -3.55 -7.06 -6.45 -
EY 28.58 11.77 1.79 10.32 -28.17 -14.16 -15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.00 0.51 0.90 0.71 0.90 -37.91%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/11/06 30/08/06 29/05/06 28/02/06 28/11/05 29/08/05 26/05/05 -
Price 0.51 0.46 0.55 0.47 0.50 0.56 0.55 -
P/RPS 5.98 3.95 16.11 11.32 9.97 9.34 8.02 -17.75%
P/EPS 3.72 7.52 55.00 9.11 -3.17 -7.91 -5.54 -
EY 26.90 13.30 1.82 10.98 -31.55 -12.64 -18.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.00 0.47 0.81 0.80 0.77 -28.02%

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