[GOPENG] YoY Annualized Quarter 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- 124.25%
YoY- 186.94%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 13,337 17,796 13,466 15,302 8,992 38,012 40,854 -17.00%
PBT 35,924 28,621 29,028 24,880 -27,668 -16,126 -11,946 -
Tax -1,240 -1,041 -517 -492 -873 -4,380 -2,933 -13.35%
NP 34,684 27,580 28,510 24,388 -28,541 -20,506 -14,880 -
-
NP to SH 34,684 27,580 28,510 24,600 -28,294 -20,506 -14,880 -
-
Tax Rate 3.45% 3.64% 1.78% 1.98% - - - -
Total Cost -21,346 -9,784 -15,044 -9,085 37,533 58,518 55,734 -
-
Net Worth 254,572 231,428 211,677 195,437 111,217 138,025 154,302 8.69%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 254,572 231,428 211,677 195,437 111,217 138,025 154,302 8.69%
NOSH 179,276 179,401 179,387 179,300 179,382 179,254 179,421 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 260.05% 154.98% 211.71% 159.37% -317.41% -53.95% -36.42% -
ROE 13.62% 11.92% 13.47% 12.59% -25.44% -14.86% -9.64% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.44 9.92 7.51 8.53 5.01 21.21 22.77 -16.99%
EPS 19.35 15.37 15.89 13.72 -15.77 -11.44 -8.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.29 1.18 1.09 0.62 0.77 0.86 8.70%
Adjusted Per Share Value based on latest NOSH - 179,308
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.31 4.41 3.34 3.79 2.23 9.42 10.13 -16.99%
EPS 8.60 6.84 7.07 6.10 -7.01 -5.08 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6309 0.5736 0.5246 0.4844 0.2756 0.3421 0.3824 8.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.69 0.61 0.88 0.48 0.56 0.54 0.50 -
P/RPS 9.27 6.15 11.72 5.62 11.17 2.55 2.20 27.06%
P/EPS 3.57 3.97 5.54 3.50 -3.55 -4.72 -6.03 -
EY 28.04 25.20 18.06 28.58 -28.17 -21.19 -16.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.75 0.44 0.90 0.70 0.58 -2.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 20/11/08 16/11/07 07/11/06 28/11/05 24/11/04 28/11/03 -
Price 0.69 0.57 0.89 0.51 0.50 0.58 0.68 -
P/RPS 9.27 5.75 11.86 5.98 9.97 2.74 2.99 20.73%
P/EPS 3.57 3.71 5.60 3.72 -3.17 -5.07 -8.20 -
EY 28.04 26.97 17.86 26.90 -31.55 -19.72 -12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.75 0.47 0.81 0.75 0.79 -7.64%

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