[GOPENG] QoQ Cumulative 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- 154.27%
YoY- 174.44%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 4,297 13,640 10,100 5,355 2,355 15,253 11,477 -48.02%
PBT 9,994 28,093 21,771 15,441 5,921 19,614 18,660 -34.02%
Tax -199 -574 -388 -388 -1 -1,538 -369 -33.72%
NP 9,795 27,519 21,383 15,053 5,920 18,076 18,291 -34.03%
-
NP to SH 9,795 27,519 21,383 15,053 5,920 18,331 18,450 -34.40%
-
Tax Rate 1.99% 2.04% 1.78% 2.51% 0.02% 7.84% 1.98% -
Total Cost -5,498 -13,879 -11,283 -9,698 -3,565 -2,823 -6,814 -13.31%
-
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 4.33% 12.68% 10.10% 7.36% 2.75% 9.38% 9.44% -
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 2.40 7.60 5.63 2.98 1.31 8.50 6.40 -47.96%
EPS 5.46 15.35 11.92 8.39 3.30 10.22 10.29 -34.43%
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 1.06 3.38 2.50 1.33 0.58 3.78 2.84 -48.12%
EPS 2.43 6.82 5.30 3.73 1.47 4.54 4.57 -34.34%
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 35.49 11.57 15.63 30.49 50.28 7.76 7.50 181.59%
P/EPS 15.57 5.74 7.38 10.85 20.00 6.46 4.66 123.33%
EY 6.42 17.43 13.55 9.22 5.00 15.48 21.44 -55.20%
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 35.90 11.31 15.81 30.15 65.51 7.64 7.97 172.49%
P/EPS 15.75 5.61 7.47 10.73 26.06 6.36 4.96 115.88%
EY 6.35 17.84 13.39 9.32 3.84 15.72 20.18 -53.70%
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