[GOPENG] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 132.56%
YoY- 140.98%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 16,234 13,641 16,121 7,447 35,929 56,933 37,978 -13.19%
PBT 24,304 28,092 19,614 8,083 -20,518 -7,290 865 74.27%
Tax -1,656 -573 -1,538 823 -1,059 -4,505 -852 11.70%
NP 22,648 27,519 18,076 8,906 -21,577 -11,795 13 246.48%
-
NP to SH 22,648 27,519 18,331 9,253 -22,577 -11,795 13 246.48%
-
Tax Rate 6.81% 2.04% 7.84% -10.18% - - 98.50% -
Total Cost -6,414 -13,878 -1,955 -1,459 57,506 68,728 37,965 -
-
Net Worth 178,390 179,294 185,300 177,570 132,536 152,685 166,038 1.20%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 178,390 179,294 185,300 177,570 132,536 152,685 166,038 1.20%
NOSH 178,390 179,294 169,999 179,364 179,104 179,629 180,476 -0.19%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 139.51% 201.74% 112.13% 119.59% -60.05% -20.72% 0.03% -
ROE 12.70% 15.35% 9.89% 5.21% -17.03% -7.73% 0.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.10 7.61 9.48 4.15 20.06 31.69 21.04 -13.02%
EPS 12.70 15.35 10.78 5.16 -12.61 -6.57 0.01 228.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.09 0.99 0.74 0.85 0.92 1.39%
Adjusted Per Share Value based on latest NOSH - 179,364
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.02 3.38 4.00 1.85 8.90 14.11 9.41 -13.20%
EPS 5.61 6.82 4.54 2.29 -5.60 -2.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4421 0.4444 0.4592 0.4401 0.3285 0.3784 0.4115 1.20%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.57 0.88 0.66 0.50 0.55 0.57 0.35 -
P/RPS 6.26 11.57 6.96 12.04 2.74 1.80 1.66 24.73%
P/EPS 4.49 5.73 6.12 9.69 -4.36 -8.68 4,858.97 -68.75%
EY 22.27 17.44 16.34 10.32 -22.92 -11.52 0.02 221.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.88 0.61 0.51 0.74 0.67 0.38 6.98%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.68 0.86 0.65 0.47 0.80 0.55 0.37 -
P/RPS 7.47 11.30 6.85 11.32 3.99 1.74 1.76 27.21%
P/EPS 5.36 5.60 6.03 9.11 -6.35 -8.38 5,136.63 -68.11%
EY 18.67 17.85 16.59 10.98 -15.76 -11.94 0.02 212.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.60 0.47 1.08 0.65 0.40 9.23%

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