[GOPENG] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 131.97%
YoY- 272.16%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,117 16,878 16,121 13,049 12,425 5,971 7,447 30.71%
PBT 29,417 25,094 19,614 47,116 19,345 12,623 8,083 137.16%
Tax -1,672 -1,539 -1,538 1,471 1,419 1,172 823 -
NP 27,745 23,555 18,076 48,587 20,764 13,795 8,906 113.74%
-
NP to SH 27,898 23,783 18,331 48,924 21,091 14,169 9,253 109.12%
-
Tax Rate 5.68% 6.13% 7.84% -3.12% -7.34% -9.28% -10.18% -
Total Cost -16,628 -6,677 -1,955 -35,538 -8,339 -7,824 -1,459 408.69%
-
Net Worth 204,550 215,272 185,300 195,446 182,798 0 177,570 9.91%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 204,550 215,272 185,300 195,446 182,798 0 177,570 9.91%
NOSH 179,430 179,393 169,999 179,308 179,214 187,200 179,364 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 249.57% 139.56% 112.13% 372.34% 167.11% 231.03% 119.59% -
ROE 13.64% 11.05% 9.89% 25.03% 11.54% 0.00% 5.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.20 9.41 9.48 7.28 6.93 3.19 4.15 30.78%
EPS 15.55 13.26 10.78 27.28 11.77 7.57 5.16 109.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.20 1.09 1.09 1.02 0.00 0.99 9.89%
Adjusted Per Share Value based on latest NOSH - 179,308
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.76 4.18 4.00 3.23 3.08 1.48 1.85 30.66%
EPS 6.91 5.89 4.54 12.13 5.23 3.51 2.29 109.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.5335 0.4592 0.4844 0.453 0.00 0.4401 9.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.66 0.66 0.48 0.52 0.56 0.50 -
P/RPS 14.69 7.02 6.96 6.60 7.50 17.56 12.04 14.22%
P/EPS 5.85 4.98 6.12 1.76 4.42 7.40 9.69 -28.63%
EY 17.09 20.09 16.34 56.84 22.63 13.52 10.32 40.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.61 0.44 0.51 0.00 0.51 35.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 07/11/06 30/08/06 29/05/06 28/02/06 -
Price 0.90 0.86 0.65 0.51 0.46 0.55 0.47 -
P/RPS 14.53 9.14 6.85 7.01 6.63 17.24 11.32 18.16%
P/EPS 5.79 6.49 6.03 1.87 3.91 7.27 9.11 -26.13%
EY 17.28 15.42 16.59 53.50 25.58 13.76 10.98 35.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.60 0.47 0.45 0.00 0.47 41.50%

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