[GOPENG] YoY 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- -30.69%
YoY- -51.17%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
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 2,917 3,237 4,193 4,746 1,986 1,362 7,459 -14.47%
PBT -50,887 10,101 8,159 6,330 13,022 -14,749 -6,349 41.44%
Tax -411 -165 -290 0 -115 -167 -1,422 -18.67%
NP -51,298 9,936 7,869 6,330 12,907 -14,916 -7,771 36.94%
-
NP to SH -51,298 9,936 7,869 6,330 12,964 -14,869 -7,771 36.94%
-
Tax Rate - 1.63% 3.55% 0.00% 0.88% - - -
Total Cost 54,215 -6,699 -3,676 -1,584 -10,921 16,278 15,230 23.55%
-
Net Worth 347,965 254,677 231,230 211,597 195,446 111,203 138,190 16.63%
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 347,965 254,677 231,230 211,597 195,446 111,203 138,190 16.63%
NOSH 179,363 179,350 179,248 179,320 179,308 179,360 179,468 -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 -1,758.59% 306.95% 187.67% 133.38% 649.90% -1,095.15% -104.18% -
ROE -14.74% 3.90% 3.40% 2.99% 6.63% -13.37% -5.62% -
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 1.63 1.80 2.34 2.65 1.11 0.76 4.16 -14.45%
EPS -28.60 5.54 4.39 3.53 7.23 -8.29 -4.33 36.95%
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 0.72 0.80 1.04 1.18 0.49 0.34 1.85 -14.54%
EPS -12.71 2.46 1.95 1.57 3.21 -3.69 -1.93 36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8624 0.6312 0.5731 0.5244 0.4844 0.2756 0.3425 16.63%
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 71.33 38.23 26.08 33.25 43.34 73.75 12.99 32.80%
P/EPS -4.06 12.45 13.90 24.93 6.64 -6.76 -12.47 -17.05%
EY -24.66 8.03 7.20 4.01 15.06 -14.80 -8.02 20.57%
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 87.93 38.23 24.37 33.63 46.05 65.84 13.96 35.87%
P/EPS -5.00 12.45 12.98 25.21 7.05 -6.03 -13.39 -15.13%
EY -20.00 8.03 7.70 3.97 14.18 -16.58 -7.47 17.82%
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