[GOPENG] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5074.79%
YoY- 1164.96%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,993 2,644 4,297 2,355 1,598 3,074 14,200 -19.05%
PBT 9,047 4,252 9,994 5,921 441 -4,099 -176 -
Tax -407 -90 -199 -1 0 -349 -765 -9.97%
NP 8,640 4,162 9,795 5,920 441 -4,448 -941 -
-
NP to SH 8,640 4,162 9,795 5,920 468 -4,448 -941 -
-
Tax Rate 4.50% 2.12% 1.99% 0.02% 0.00% - - -
Total Cost -4,647 -1,518 -5,498 -3,565 1,157 7,522 15,141 -
-
Net Worth 272,464 235,009 226,038 215,272 0 127,341 153,817 9.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 272,464 235,009 226,038 215,272 0 127,341 153,817 9.99%
NOSH 179,253 179,396 179,395 179,393 187,200 179,354 180,961 -0.15%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 216.38% 157.41% 227.95% 251.38% 27.60% -144.70% -6.63% -
ROE 3.17% 1.77% 4.33% 2.75% 0.00% -3.49% -0.61% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.23 1.47 2.40 1.31 0.85 1.71 7.85 -18.91%
EPS 4.82 2.32 5.46 3.30 0.26 -2.48 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.31 1.26 1.20 0.00 0.71 0.85 10.16%
Adjusted Per Share Value based on latest NOSH - 179,393
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.99 0.66 1.06 0.58 0.40 0.76 3.52 -19.04%
EPS 2.14 1.03 2.43 1.47 0.12 -1.10 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6753 0.5824 0.5602 0.5335 0.00 0.3156 0.3812 9.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.94 0.65 0.85 0.66 0.56 0.64 0.51 -
P/RPS 42.20 44.10 35.49 50.28 65.60 37.34 6.50 36.56%
P/EPS 19.50 28.02 15.57 20.00 224.00 -25.81 -98.08 -
EY 5.13 3.57 6.42 5.00 0.45 -3.88 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.67 0.55 0.00 0.90 0.60 0.54%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 28/05/07 29/05/06 26/05/05 27/05/04 -
Price 0.87 0.66 0.86 0.86 0.55 0.55 0.50 -
P/RPS 39.06 44.78 35.90 65.51 64.43 32.09 6.37 35.27%
P/EPS 18.05 28.45 15.75 26.06 220.00 -22.18 -96.15 -
EY 5.54 3.52 6.35 3.84 0.45 -4.51 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.68 0.72 0.00 0.77 0.59 -0.57%

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