[GOPENG] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.3%
YoY- 32.27%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 15,583 13,641 13,877 11,117 16,878 16,121 13,049 12.54%
PBT 32,165 28,092 22,725 29,417 25,094 19,614 47,116 -22.45%
Tax -771 -573 -1,557 -1,672 -1,539 -1,538 1,471 -
NP 31,394 27,519 21,168 27,745 23,555 18,076 48,587 -25.24%
-
NP to SH 31,394 27,519 21,264 27,898 23,783 18,331 48,924 -25.58%
-
Tax Rate 2.40% 2.04% 6.85% 5.68% 6.13% 7.84% -3.12% -
Total Cost -15,811 -13,878 -7,291 -16,628 -6,677 -1,955 -35,538 -41.69%
-
Net Worth 226,038 179,294 211,597 204,550 215,272 185,300 195,446 10.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 226,038 179,294 211,597 204,550 215,272 185,300 195,446 10.17%
NOSH 179,395 179,294 179,320 179,430 179,393 169,999 179,308 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 201.46% 201.74% 152.54% 249.57% 139.56% 112.13% 372.34% -
ROE 13.89% 15.35% 10.05% 13.64% 11.05% 9.89% 25.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.69 7.61 7.74 6.20 9.41 9.48 7.28 12.51%
EPS 17.50 15.35 11.86 15.55 13.26 10.78 27.28 -25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.00 1.18 1.14 1.20 1.09 1.09 10.13%
Adjusted Per Share Value based on latest NOSH - 179,430
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.86 3.38 3.44 2.76 4.18 4.00 3.23 12.60%
EPS 7.78 6.82 5.27 6.91 5.89 4.54 12.13 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.4444 0.5244 0.507 0.5335 0.4592 0.4844 10.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.85 0.88 0.88 0.91 0.66 0.66 0.48 -
P/RPS 9.79 11.57 11.37 14.69 7.02 6.96 6.60 30.03%
P/EPS 4.86 5.73 7.42 5.85 4.98 6.12 1.76 96.70%
EY 20.59 17.44 13.48 17.09 20.09 16.34 56.84 -49.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.75 0.80 0.55 0.61 0.44 32.32%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 16/11/07 28/08/07 28/05/07 28/02/07 07/11/06 -
Price 0.86 0.86 0.89 0.90 0.86 0.65 0.51 -
P/RPS 9.90 11.30 11.50 14.53 9.14 6.85 7.01 25.85%
P/EPS 4.91 5.60 7.51 5.79 6.49 6.03 1.87 90.21%
EY 20.35 17.85 13.32 17.28 15.42 16.59 53.50 -47.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.75 0.79 0.72 0.60 0.47 27.89%

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