[GOPENG] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -33.29%
YoY- -77.46%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 12,425 5,971 7,447 14,162 20,259 24,803 35,929 -50.82%
PBT 19,345 12,623 8,083 -28,796 -20,396 -24,441 -20,518 -
Tax 1,419 1,172 823 1,209 -46 -643 -1,059 -
NP 20,764 13,795 8,906 -27,587 -20,442 -25,084 -21,577 -
-
NP to SH 21,091 14,169 9,253 -28,418 -21,320 -26,084 -22,577 -
-
Tax Rate -7.34% -9.28% -10.18% - - - - -
Total Cost -8,339 -7,824 -1,459 41,749 40,701 49,887 57,506 -
-
Net Worth 182,798 0 177,570 111,203 125,735 127,341 132,536 23.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,798 0 177,570 111,203 125,735 127,341 132,536 23.97%
NOSH 179,214 187,200 179,364 179,360 179,622 179,354 179,104 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 167.11% 231.03% 119.59% -194.80% -100.90% -101.13% -60.05% -
ROE 11.54% 0.00% 5.21% -25.55% -16.96% -20.48% -17.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.93 3.19 4.15 7.90 11.28 13.83 20.06 -50.86%
EPS 11.77 7.57 5.16 -15.84 -11.87 -14.54 -12.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.00 0.99 0.62 0.70 0.71 0.74 23.92%
Adjusted Per Share Value based on latest NOSH - 179,360
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.08 1.48 1.85 3.51 5.02 6.15 8.90 -50.80%
EPS 5.23 3.51 2.29 -7.04 -5.28 -6.46 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.453 0.00 0.4401 0.2756 0.3116 0.3156 0.3285 23.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.52 0.56 0.50 0.56 0.50 0.64 0.55 -
P/RPS 7.50 17.56 12.04 7.09 4.43 4.63 2.74 96.03%
P/EPS 4.42 7.40 9.69 -3.53 -4.21 -4.40 -4.36 -
EY 22.63 13.52 10.32 -28.29 -23.74 -22.72 -22.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.51 0.90 0.71 0.90 0.74 -22.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 28/11/05 29/08/05 26/05/05 28/02/05 -
Price 0.46 0.55 0.47 0.50 0.56 0.55 0.80 -
P/RPS 6.63 17.24 11.32 6.33 4.97 3.98 3.99 40.42%
P/EPS 3.91 7.27 9.11 -3.16 -4.72 -3.78 -6.35 -
EY 25.58 13.76 10.98 -31.69 -21.20 -26.44 -15.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.47 0.81 0.80 0.77 1.08 -44.30%

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