[GOPENG] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -19.47%
YoY- -9.38%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 15,029 12,911 13,847 17,440 11,117 12,425 20,259 -4.85%
PBT -45,274 49,174 27,840 25,958 29,417 19,345 -20,396 14.20%
Tax 103,386 -930 -1,930 -676 -1,672 1,419 -46 -
NP 58,112 48,244 25,910 25,282 27,745 20,764 -20,442 -
-
NP to SH 58,292 48,244 25,910 25,282 27,898 21,091 -21,320 -
-
Tax Rate - 1.89% 6.93% 2.60% 5.68% -7.34% - -
Total Cost -43,083 -35,333 -12,063 -7,842 -16,628 -8,339 40,701 -
-
Net Worth 300,353 292,249 247,279 222,978 204,550 182,798 125,735 15.61%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 300,353 292,249 247,279 222,978 204,550 182,798 125,735 15.61%
NOSH 180,935 179,293 179,187 179,821 179,430 179,214 179,622 0.12%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 386.67% 373.67% 187.12% 144.97% 249.57% 167.11% -100.90% -
ROE 19.41% 16.51% 10.48% 11.34% 13.64% 11.54% -16.96% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 8.31 7.20 7.73 9.70 6.20 6.93 11.28 -4.96%
EPS 32.22 26.91 14.46 14.06 15.55 11.77 -11.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.38 1.24 1.14 1.02 0.70 15.47%
Adjusted Per Share Value based on latest NOSH - 179,821
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.72 3.20 3.43 4.32 2.76 3.08 5.02 -4.87%
EPS 14.45 11.96 6.42 6.27 6.91 5.23 -5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7444 0.7243 0.6129 0.5526 0.507 0.453 0.3116 15.61%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.73 0.87 0.62 0.74 0.91 0.52 0.50 -
P/RPS 8.79 12.08 8.02 7.63 14.69 7.50 4.43 12.09%
P/EPS 2.27 3.23 4.29 5.26 5.85 4.42 -4.21 -
EY 44.13 30.93 23.32 19.00 17.09 22.63 -23.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.45 0.60 0.80 0.51 0.71 -7.66%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 27/08/09 27/08/08 28/08/07 30/08/06 29/08/05 -
Price 0.75 1.14 0.66 0.77 0.90 0.46 0.56 -
P/RPS 9.03 15.83 8.54 7.94 14.53 6.63 4.97 10.45%
P/EPS 2.33 4.24 4.56 5.48 5.79 3.91 -4.72 -
EY 42.96 23.60 21.91 18.26 17.28 25.58 -21.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.48 0.62 0.79 0.45 0.80 -9.13%

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