[GOPENG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 28.6%
YoY- 16.52%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 18,306 10,710 20,884 10,764 42,100 50,130 22,834 -3.61%
PBT 26,614 30,882 11,276 -11,250 -11,492 -10,974 -4,984 -
Tax -982 -776 -508 -1,732 -3,726 -3,942 4,984 -
NP 25,632 30,106 10,768 -12,982 -15,218 -14,916 0 -
-
NP to SH 25,632 30,106 10,970 -12,704 -15,218 -14,916 -5,758 -
-
Tax Rate 3.69% 2.51% 4.51% - - - - -
Total Cost -7,326 -19,396 10,116 23,746 57,318 65,046 22,834 -
-
Net Worth 222,263 204,534 182,833 125,604 147,155 157,765 158,344 5.80%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 222,263 204,534 182,833 125,604 147,155 157,765 158,344 5.80%
NOSH 179,244 179,415 179,248 179,435 179,457 179,278 179,937 -0.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 140.02% 281.10% 51.56% -120.61% -36.15% -29.75% 0.00% -
ROE 11.53% 14.72% 6.00% -10.11% -10.34% -9.45% -3.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.21 5.97 11.65 6.00 23.46 27.96 12.69 -3.55%
EPS 14.30 16.78 6.12 -7.08 -8.48 -8.32 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.14 1.02 0.70 0.82 0.88 0.88 5.87%
Adjusted Per Share Value based on latest NOSH - 179,622
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.54 2.65 5.18 2.67 10.43 12.42 5.66 -3.60%
EPS 6.35 7.46 2.72 -3.15 -3.77 -3.70 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.5069 0.4531 0.3113 0.3647 0.391 0.3924 5.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.74 0.91 0.52 0.50 0.49 0.44 0.55 -
P/RPS 7.25 15.24 4.46 8.33 2.09 1.57 4.33 8.96%
P/EPS 5.17 5.42 8.50 -7.06 -5.78 -5.29 -17.19 -
EY 19.32 18.44 11.77 -14.16 -17.31 -18.91 -5.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.51 0.71 0.60 0.50 0.63 -0.80%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 30/08/06 29/08/05 30/08/04 28/08/03 26/08/02 -
Price 0.77 0.90 0.46 0.56 0.51 0.53 0.48 -
P/RPS 7.54 15.08 3.95 9.34 2.17 1.90 3.78 12.18%
P/EPS 5.38 5.36 7.52 -7.91 -6.01 -6.37 -15.00 -
EY 18.57 18.64 13.30 -12.64 -16.63 -15.70 -6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.79 0.45 0.80 0.62 0.60 0.55 2.01%

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