[GOPENG] QoQ Cumulative 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- 42.05%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 9,153 4,297 13,640 10,100 5,355 2,355 15,253 -28.87%
PBT 13,307 9,994 28,093 21,771 15,441 5,921 19,614 -22.80%
Tax -491 -199 -574 -388 -388 -1 -1,538 -53.32%
NP 12,816 9,795 27,519 21,383 15,053 5,920 18,076 -20.50%
-
NP to SH 12,816 9,795 27,519 21,383 15,053 5,920 18,331 -21.24%
-
Tax Rate 3.69% 1.99% 2.04% 1.78% 2.51% 0.02% 7.84% -
Total Cost -3,663 -5,498 -13,879 -11,283 -9,698 -3,565 -2,823 18.98%
-
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 5.77% 4.33% 12.68% 10.10% 7.36% 2.75% 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 5.11 2.40 7.60 5.63 2.98 1.31 8.50 -28.79%
EPS 7.15 5.46 15.35 11.92 8.39 3.30 10.22 -21.20%
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 2.27 1.06 3.38 2.50 1.33 0.58 3.78 -28.84%
EPS 3.18 2.43 6.82 5.30 3.73 1.47 4.54 -21.14%
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 14.49 35.49 11.57 15.63 30.49 50.28 7.76 51.69%
P/EPS 10.35 15.57 5.74 7.38 10.85 20.00 6.46 36.96%
EY 9.66 6.42 17.43 13.55 9.22 5.00 15.48 -26.99%
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 15.08 35.90 11.31 15.81 30.15 65.51 7.64 57.41%
P/EPS 10.77 15.75 5.61 7.47 10.73 26.06 6.36 42.11%
EY 9.29 6.35 17.84 13.39 9.32 3.84 15.72 -29.60%
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