[GOPENG] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.64%
YoY- 98.11%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,655 16,234 13,640 15,253 7,448 35,929 56,934 -22.15%
PBT 37,750 23,418 28,093 19,614 7,705 -20,517 -7,290 -
Tax -859 -1,655 -574 -1,538 1,184 -2,060 -4,505 -24.11%
NP 36,891 21,763 27,519 18,076 8,889 -22,577 -11,795 -
-
NP to SH 36,891 21,763 27,519 18,331 9,253 -22,577 -11,795 -
-
Tax Rate 2.28% 7.07% 2.04% 7.84% -15.37% - - -
Total Cost -24,236 -5,529 -13,879 -2,823 -1,441 58,506 68,729 -
-
Net Worth 263,582 231,336 217,035 195,506 177,528 168,532 152,528 9.53%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 263,582 231,336 217,035 195,506 177,528 168,532 152,528 9.53%
NOSH 179,307 179,330 179,368 179,363 179,321 179,289 179,445 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 291.51% 134.06% 201.75% 118.51% 119.35% -62.84% -20.72% -
ROE 14.00% 9.41% 12.68% 9.38% 5.21% -13.40% -7.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.06 9.05 7.60 8.50 4.15 20.04 31.73 -22.13%
EPS 20.57 12.14 15.35 10.22 5.16 -12.59 -6.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.29 1.21 1.09 0.99 0.94 0.85 9.55%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.14 4.02 3.38 3.78 1.85 8.90 14.11 -22.13%
EPS 9.14 5.39 6.82 4.54 2.29 -5.60 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6533 0.5733 0.5379 0.4845 0.44 0.4177 0.378 9.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.69 0.57 0.88 0.66 0.50 0.55 0.57 -
P/RPS 9.78 6.30 11.57 7.76 12.04 2.74 1.80 32.55%
P/EPS 3.35 4.70 5.74 6.46 9.69 -4.37 -8.67 -
EY 29.82 21.29 17.43 15.48 10.32 -22.90 -11.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.73 0.61 0.51 0.59 0.67 -5.73%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.75 0.68 0.86 0.65 0.47 0.80 0.55 -
P/RPS 10.63 7.51 11.31 7.64 11.32 3.99 1.73 35.29%
P/EPS 3.65 5.60 5.61 6.36 9.11 -6.35 -8.37 -
EY 27.43 17.85 17.84 15.72 10.98 -15.74 -11.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.71 0.60 0.47 0.85 0.65 -3.95%

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