[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 42.37%
YoY- 65.46%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,234 17,796 18,306 17,188 13,640 13,466 10,710 31.78%
PBT 23,418 28,621 26,614 39,976 28,093 29,028 30,882 -16.77%
Tax -1,655 -1,041 -982 -796 -574 -517 -776 65.30%
NP 21,763 27,580 25,632 39,180 27,519 28,510 30,106 -19.37%
-
NP to SH 21,763 27,580 25,632 39,180 27,519 28,510 30,106 -19.37%
-
Tax Rate 7.07% 3.64% 3.69% 1.99% 2.04% 1.78% 2.51% -
Total Cost -5,529 -9,784 -7,326 -21,992 -13,879 -15,044 -19,396 -56.52%
-
Net Worth 231,336 231,428 222,263 226,038 217,035 211,677 204,534 8.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 231,336 231,428 222,263 226,038 217,035 211,677 204,534 8.51%
NOSH 179,330 179,401 179,244 179,395 179,368 179,387 179,415 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 134.06% 154.98% 140.02% 227.95% 201.75% 211.71% 281.10% -
ROE 9.41% 11.92% 11.53% 17.33% 12.68% 13.47% 14.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.05 9.92 10.21 9.58 7.60 7.51 5.97 31.79%
EPS 12.14 15.37 14.30 21.84 15.35 15.89 16.78 -19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.29 1.24 1.26 1.21 1.18 1.14 8.54%
Adjusted Per Share Value based on latest NOSH - 179,395
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.02 4.41 4.54 4.26 3.38 3.34 2.65 31.85%
EPS 5.39 6.84 6.35 9.71 6.82 7.07 7.46 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5736 0.5509 0.5602 0.5379 0.5246 0.5069 8.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.57 0.61 0.74 0.85 0.88 0.88 0.91 -
P/RPS 6.30 6.15 7.25 8.87 11.57 11.72 15.24 -44.35%
P/EPS 4.70 3.97 5.17 3.89 5.74 5.54 5.42 -9.02%
EY 21.29 25.20 19.32 25.69 17.43 18.06 18.44 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.60 0.67 0.73 0.75 0.80 -32.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 20/11/08 27/08/08 29/05/08 27/02/08 16/11/07 28/08/07 -
Price 0.68 0.57 0.77 0.86 0.86 0.89 0.90 -
P/RPS 7.51 5.75 7.54 8.98 11.31 11.86 15.08 -37.03%
P/EPS 5.60 3.71 5.38 3.94 5.61 5.60 5.36 2.94%
EY 17.85 26.97 18.57 25.40 17.84 17.86 18.64 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.62 0.68 0.71 0.75 0.79 -23.27%

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