[GOPENG] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.14%
YoY- 174.44%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 17,188 13,640 13,466 10,710 9,420 15,253 15,302 8.04%
PBT 39,976 28,093 29,028 30,882 23,684 19,614 24,880 37.14%
Tax -796 -574 -517 -776 -4 -1,538 -492 37.77%
NP 39,180 27,519 28,510 30,106 23,680 18,076 24,388 37.13%
-
NP to SH 39,180 27,519 28,510 30,106 23,680 18,331 24,600 36.34%
-
Tax Rate 1.99% 2.04% 1.78% 2.51% 0.02% 7.84% 1.98% -
Total Cost -21,992 -13,879 -15,044 -19,396 -14,260 -2,823 -9,085 80.18%
-
Net Worth 226,038 217,035 211,677 204,534 215,272 195,506 195,437 10.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 226,038 217,035 211,677 204,534 215,272 195,506 195,437 10.17%
NOSH 179,395 179,368 179,387 179,415 179,393 179,363 179,300 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 227.95% 201.75% 211.71% 281.10% 251.38% 118.51% 159.37% -
ROE 17.33% 12.68% 13.47% 14.72% 11.00% 9.38% 12.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.58 7.60 7.51 5.97 5.25 8.50 8.53 8.03%
EPS 21.84 15.35 15.89 16.78 13.20 10.22 13.72 36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.21 1.18 1.14 1.20 1.09 1.09 10.13%
Adjusted Per Share Value based on latest NOSH - 179,430
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.26 3.38 3.34 2.65 2.33 3.78 3.79 8.09%
EPS 9.71 6.82 7.07 7.46 5.87 4.54 6.10 36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.5379 0.5246 0.5069 0.5335 0.4845 0.4844 10.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.85 0.88 0.88 0.91 0.66 0.66 0.48 -
P/RPS 8.87 11.57 11.72 15.24 12.57 7.76 5.62 35.52%
P/EPS 3.89 5.74 5.54 5.42 5.00 6.46 3.50 7.29%
EY 25.69 17.43 18.06 18.44 20.00 15.48 28.58 -6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.75 0.80 0.55 0.61 0.44 32.32%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 16/11/07 28/08/07 28/05/07 28/02/07 07/11/06 -
Price 0.86 0.86 0.89 0.90 0.86 0.65 0.51 -
P/RPS 8.98 11.31 11.86 15.08 16.38 7.64 5.98 31.10%
P/EPS 3.94 5.61 5.60 5.36 6.52 6.36 3.72 3.90%
EY 25.40 17.84 17.86 18.64 15.35 15.72 26.90 -3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.75 0.79 0.72 0.60 0.47 27.89%

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