[GOPENG] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 29.74%
YoY- 67.85%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,641 13,877 11,117 16,878 16,121 13,049 12,425 6.40%
PBT 28,092 22,725 29,417 25,094 19,614 47,116 19,345 28.14%
Tax -573 -1,557 -1,672 -1,539 -1,538 1,471 1,419 -
NP 27,519 21,168 27,745 23,555 18,076 48,587 20,764 20.59%
-
NP to SH 27,519 21,264 27,898 23,783 18,331 48,924 21,091 19.34%
-
Tax Rate 2.04% 6.85% 5.68% 6.13% 7.84% -3.12% -7.34% -
Total Cost -13,878 -7,291 -16,628 -6,677 -1,955 -35,538 -8,339 40.30%
-
Net Worth 179,294 211,597 204,550 215,272 185,300 195,446 182,798 -1.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 179,294 211,597 204,550 215,272 185,300 195,446 182,798 -1.27%
NOSH 179,294 179,320 179,430 179,393 169,999 179,308 179,214 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 201.74% 152.54% 249.57% 139.56% 112.13% 372.34% 167.11% -
ROE 15.35% 10.05% 13.64% 11.05% 9.89% 25.03% 11.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.61 7.74 6.20 9.41 9.48 7.28 6.93 6.42%
EPS 15.35 11.86 15.55 13.26 10.78 27.28 11.77 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.14 1.20 1.09 1.09 1.02 -1.30%
Adjusted Per Share Value based on latest NOSH - 179,393
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.38 3.44 2.76 4.18 4.00 3.23 3.08 6.37%
EPS 6.82 5.27 6.91 5.89 4.54 12.13 5.23 19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4444 0.5244 0.507 0.5335 0.4592 0.4844 0.453 -1.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.88 0.91 0.66 0.66 0.48 0.52 -
P/RPS 11.57 11.37 14.69 7.02 6.96 6.60 7.50 33.40%
P/EPS 5.73 7.42 5.85 4.98 6.12 1.76 4.42 18.83%
EY 17.44 13.48 17.09 20.09 16.34 56.84 22.63 -15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.75 0.80 0.55 0.61 0.44 0.51 43.71%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 16/11/07 28/08/07 28/05/07 28/02/07 07/11/06 30/08/06 -
Price 0.86 0.89 0.90 0.86 0.65 0.51 0.46 -
P/RPS 11.30 11.50 14.53 9.14 6.85 7.01 6.63 42.54%
P/EPS 5.60 7.51 5.79 6.49 6.03 1.87 3.91 26.97%
EY 17.85 13.32 17.28 15.42 16.59 53.50 25.58 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.79 0.72 0.60 0.47 0.45 53.81%

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