[GOPENG] YoY Cumulative 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- 42.05%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 7,460 10,003 13,347 10,100 11,477 6,744 28,509 -20.01%
PBT -22,620 26,943 21,466 21,771 18,660 -20,751 -12,095 10.99%
Tax -1,248 -930 -781 -388 -369 -655 -3,285 -14.89%
NP -23,868 26,013 20,685 21,383 18,291 -21,406 -15,380 7.59%
-
NP to SH -23,868 26,013 20,685 21,383 18,450 -21,221 -15,380 7.59%
-
Tax Rate - 3.45% 3.64% 1.78% 1.98% - - -
Total Cost 31,328 -16,010 -7,338 -11,283 -6,814 28,150 43,889 -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 -6.86% 10.22% 8.94% 10.10% 9.44% -19.08% -11.14% -
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 4.16 5.58 7.44 5.63 6.40 3.76 15.90 -20.01%
EPS -13.31 14.51 11.53 11.92 10.29 -11.83 -8.58 7.58%
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 1.85 2.48 3.31 2.50 2.84 1.67 7.07 -20.01%
EPS -5.92 6.45 5.13 5.30 4.57 -5.26 -3.81 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 27.88 12.37 8.20 15.63 7.50 14.90 3.40 41.98%
P/EPS -8.72 4.76 5.29 7.38 4.66 -4.73 -6.29 5.59%
EY -11.47 21.03 18.90 13.55 21.44 -21.13 -15.89 -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 34.37 12.37 7.66 15.81 7.97 13.30 3.65 45.29%
P/EPS -10.74 4.76 4.94 7.47 4.96 -4.23 -6.76 8.01%
EY -9.31 21.03 20.23 13.39 20.18 -23.66 -14.79 -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