[GOPENG] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 48.85%
YoY- 198.93%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 13,847 17,440 11,117 12,425 20,259 52,919 51,626 -19.67%
PBT 27,840 25,958 29,417 19,345 -20,396 -7,549 -2,130 -
Tax -1,930 -676 -1,672 1,419 -46 -4,397 -2,436 -3.80%
NP 25,910 25,282 27,745 20,764 -20,442 -11,946 -4,566 -
-
NP to SH 25,910 25,282 27,898 21,091 -21,320 -11,946 -4,566 -
-
Tax Rate 6.93% 2.60% 5.68% -7.34% - - - -
Total Cost -12,063 -7,842 -16,628 -8,339 40,701 64,865 56,192 -
-
Net Worth 247,279 222,978 204,550 182,798 125,735 146,982 157,803 7.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 247,279 222,978 204,550 182,798 125,735 146,982 157,803 7.76%
NOSH 179,187 179,821 179,430 179,214 179,622 179,247 179,322 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 187.12% 144.97% 249.57% 167.11% -100.90% -22.57% -8.84% -
ROE 10.48% 11.34% 13.64% 11.54% -16.96% -8.13% -2.89% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 7.73 9.70 6.20 6.93 11.28 29.52 28.79 -19.66%
EPS 14.46 14.06 15.55 11.77 -11.87 -6.66 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.24 1.14 1.02 0.70 0.82 0.88 7.77%
Adjusted Per Share Value based on latest NOSH - 179,214
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.43 4.32 2.76 3.08 5.02 13.12 12.79 -19.67%
EPS 6.42 6.27 6.91 5.23 -5.28 -2.96 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.5526 0.507 0.453 0.3116 0.3643 0.3911 7.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.62 0.74 0.91 0.52 0.50 0.49 0.44 -
P/RPS 8.02 7.63 14.69 7.50 4.43 1.66 1.53 31.76%
P/EPS 4.29 5.26 5.85 4.42 -4.21 -7.35 -17.28 -
EY 23.32 19.00 17.09 22.63 -23.74 -13.60 -5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.80 0.51 0.71 0.60 0.50 -1.73%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 28/08/07 30/08/06 29/08/05 30/08/04 28/08/03 -
Price 0.66 0.77 0.90 0.46 0.56 0.51 0.53 -
P/RPS 8.54 7.94 14.53 6.63 4.97 1.73 1.84 29.12%
P/EPS 4.56 5.48 5.79 3.91 -4.72 -7.65 -20.81 -
EY 21.91 18.26 17.28 25.58 -21.20 -13.07 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.79 0.45 0.80 0.62 0.60 -3.64%

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