[GOPENG] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 29.42%
YoY- 50.12%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 13,637 12,656 16,234 13,641 16,121 7,447 35,929 -14.90%
PBT -26,226 37,750 24,304 28,092 19,614 8,083 -20,518 4.17%
Tax 102,639 -858 -1,656 -573 -1,538 823 -1,059 -
NP 76,413 36,892 22,648 27,519 18,076 8,906 -21,577 -
-
NP to SH 76,593 36,892 22,648 27,519 18,331 9,253 -22,577 -
-
Tax Rate - 2.27% 6.81% 2.04% 7.84% -10.18% - -
Total Cost -62,776 -24,236 -6,414 -13,878 -1,955 -1,459 57,506 -
-
Net Worth 346,337 179,366 178,390 179,294 185,300 177,570 132,536 17.35%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 346,337 179,366 178,390 179,294 185,300 177,570 132,536 17.35%
NOSH 179,449 179,366 178,390 179,294 169,999 179,364 179,104 0.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 560.34% 291.50% 139.51% 201.74% 112.13% 119.59% -60.05% -
ROE 22.12% 20.57% 12.70% 15.35% 9.89% 5.21% -17.03% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.60 7.06 9.10 7.61 9.48 4.15 20.06 -14.92%
EPS 42.68 20.57 12.70 15.35 10.78 5.16 -12.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.00 1.00 1.00 1.09 0.99 0.74 17.31%
Adjusted Per Share Value based on latest NOSH - 179,294
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.38 3.14 4.02 3.38 4.00 1.85 8.90 -14.89%
EPS 18.98 9.14 5.61 6.82 4.54 2.29 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8584 0.4445 0.4421 0.4444 0.4592 0.4401 0.3285 17.35%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 0.69 0.57 0.88 0.66 0.50 0.55 -
P/RPS 16.84 9.78 6.26 11.57 6.96 12.04 2.74 35.32%
P/EPS 3.00 3.35 4.49 5.73 6.12 9.69 -4.36 -
EY 33.35 29.81 22.27 17.44 16.34 10.32 -22.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.57 0.88 0.61 0.51 0.74 -1.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 24/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.80 0.75 0.68 0.86 0.65 0.47 0.80 -
P/RPS 10.53 10.63 7.47 11.30 6.85 11.32 3.99 17.54%
P/EPS 1.87 3.65 5.36 5.60 6.03 9.11 -6.35 -
EY 53.35 27.42 18.67 17.85 16.59 10.98 -15.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.75 0.68 0.86 0.60 0.47 1.08 -14.90%

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