[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 29.18%
YoY- 1164.96%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,640 13,466 10,710 9,420 15,253 15,302 20,884 -24.66%
PBT 28,093 29,028 30,882 23,684 19,614 24,880 11,276 83.47%
Tax -574 -517 -776 -4 -1,538 -492 -508 8.45%
NP 27,519 28,510 30,106 23,680 18,076 24,388 10,768 86.60%
-
NP to SH 27,519 28,510 30,106 23,680 18,331 24,600 10,970 84.31%
-
Tax Rate 2.04% 1.78% 2.51% 0.02% 7.84% 1.98% 4.51% -
Total Cost -13,879 -15,044 -19,396 -14,260 -2,823 -9,085 10,116 -
-
Net Worth 217,035 211,677 204,534 215,272 195,506 195,437 182,833 12.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 217,035 211,677 204,534 215,272 195,506 195,437 182,833 12.07%
NOSH 179,368 179,387 179,415 179,393 179,363 179,300 179,248 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 201.75% 211.71% 281.10% 251.38% 118.51% 159.37% 51.56% -
ROE 12.68% 13.47% 14.72% 11.00% 9.38% 12.59% 6.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.60 7.51 5.97 5.25 8.50 8.53 11.65 -24.72%
EPS 15.35 15.89 16.78 13.20 10.22 13.72 6.12 84.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.14 1.20 1.09 1.09 1.02 12.02%
Adjusted Per Share Value based on latest NOSH - 179,393
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.38 3.34 2.65 2.33 3.78 3.79 5.18 -24.71%
EPS 6.82 7.07 7.46 5.87 4.54 6.10 2.72 84.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.5246 0.5069 0.5335 0.4845 0.4844 0.4531 12.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.88 0.91 0.66 0.66 0.48 0.52 -
P/RPS 11.57 11.72 15.24 12.57 7.76 5.62 4.46 88.47%
P/EPS 5.74 5.54 5.42 5.00 6.46 3.50 8.50 -22.97%
EY 17.43 18.06 18.44 20.00 15.48 28.58 11.77 29.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.80 0.55 0.61 0.44 0.51 26.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 16/11/07 28/08/07 28/05/07 28/02/07 07/11/06 30/08/06 -
Price 0.86 0.89 0.90 0.86 0.65 0.51 0.46 -
P/RPS 11.31 11.86 15.08 16.38 7.64 5.98 3.95 101.25%
P/EPS 5.61 5.60 5.36 6.52 6.36 3.72 7.52 -17.70%
EY 17.84 17.86 18.64 15.35 15.72 26.90 13.30 21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.79 0.72 0.60 0.47 0.45 35.41%

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