[GOPENG] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.3%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 9,946 13,337 17,796 13,466 15,302 8,992 38,012 -20.01%
PBT -30,160 35,924 28,621 29,028 24,880 -27,668 -16,126 10.99%
Tax -1,664 -1,240 -1,041 -517 -492 -873 -4,380 -14.89%
NP -31,824 34,684 27,580 28,510 24,388 -28,541 -20,506 7.59%
-
NP to SH -31,824 34,684 27,580 28,510 24,600 -28,294 -20,506 7.59%
-
Tax Rate - 3.45% 3.64% 1.78% 1.98% - - -
Total Cost 41,770 -21,346 -9,784 -15,044 -9,085 37,533 58,518 -5.46%
-
Net Worth 347,888 254,572 231,428 211,677 195,437 111,217 138,025 16.64%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 347,888 254,572 231,428 211,677 195,437 111,217 138,025 16.64%
NOSH 179,323 179,276 179,401 179,387 179,300 179,382 179,254 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -319.95% 260.05% 154.98% 211.71% 159.37% -317.41% -53.95% -
ROE -9.15% 13.62% 11.92% 13.47% 12.59% -25.44% -14.86% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.55 7.44 9.92 7.51 8.53 5.01 21.21 -20.01%
EPS -17.75 19.35 15.37 15.89 13.72 -15.77 -11.44 7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.42 1.29 1.18 1.09 0.62 0.77 16.64%
Adjusted Per Share Value based on latest NOSH - 179,320
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.47 3.31 4.41 3.34 3.79 2.23 9.42 -19.98%
EPS -7.89 8.60 6.84 7.07 6.10 -7.01 -5.08 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8622 0.6309 0.5736 0.5246 0.4844 0.2756 0.3421 16.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.16 0.69 0.61 0.88 0.48 0.56 0.54 -
P/RPS 20.91 9.27 6.15 11.72 5.62 11.17 2.55 41.98%
P/EPS -6.54 3.57 3.97 5.54 3.50 -3.55 -4.72 5.58%
EY -15.30 28.04 25.20 18.06 28.58 -28.17 -21.19 -5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.47 0.75 0.44 0.90 0.70 -2.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 30/11/09 20/11/08 16/11/07 07/11/06 28/11/05 24/11/04 -
Price 1.43 0.69 0.57 0.89 0.51 0.50 0.58 -
P/RPS 25.78 9.27 5.75 11.86 5.98 9.97 2.74 45.27%
P/EPS -8.06 3.57 3.71 5.60 3.72 -3.17 -5.07 8.02%
EY -12.41 28.04 26.97 17.86 26.90 -31.55 -19.72 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.49 0.44 0.75 0.47 0.81 0.75 -0.22%

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