[GOPENG] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 236.37%
YoY- 186.94%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,355 2,355 15,253 11,477 10,442 1,598 7,448 -19.79%
PBT 15,441 5,921 19,614 18,660 5,638 441 7,705 59.15%
Tax -388 -1 -1,538 -369 -254 0 1,184 -
NP 15,053 5,920 18,076 18,291 5,384 441 8,889 42.21%
-
NP to SH 15,053 5,920 18,331 18,450 5,485 468 9,253 38.44%
-
Tax Rate 2.51% 0.02% 7.84% 1.98% 4.51% 0.00% -15.37% -
Total Cost -9,698 -3,565 -2,823 -6,814 5,058 1,157 -1,441 257.70%
-
Net Worth 204,534 215,272 195,506 195,437 182,833 0 177,528 9.92%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 204,534 215,272 195,506 195,437 182,833 0 177,528 9.92%
NOSH 179,415 179,393 179,363 179,300 179,248 187,200 179,321 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 281.10% 251.38% 118.51% 159.37% 51.56% 27.60% 119.35% -
ROE 7.36% 2.75% 9.38% 9.44% 3.00% 0.00% 5.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.98 1.31 8.50 6.40 5.83 0.85 4.15 -19.86%
EPS 8.39 3.30 10.22 10.29 3.06 0.26 5.16 38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.20 1.09 1.09 1.02 0.00 0.99 9.89%
Adjusted Per Share Value based on latest NOSH - 179,308
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.33 0.58 3.78 2.84 2.59 0.40 1.85 -19.79%
EPS 3.73 1.47 4.54 4.57 1.36 0.12 2.29 38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5069 0.5335 0.4845 0.4844 0.4531 0.00 0.44 9.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.66 0.66 0.48 0.52 0.56 0.50 -
P/RPS 30.49 50.28 7.76 7.50 8.93 65.60 12.04 86.10%
P/EPS 10.85 20.00 6.46 4.66 16.99 224.00 9.69 7.85%
EY 9.22 5.00 15.48 21.44 5.88 0.45 10.32 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.61 0.44 0.51 0.00 0.51 35.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 07/11/06 30/08/06 29/05/06 28/02/06 -
Price 0.90 0.86 0.65 0.51 0.46 0.55 0.47 -
P/RPS 30.15 65.51 7.64 7.97 7.90 64.43 11.32 92.48%
P/EPS 10.73 26.06 6.36 4.96 15.03 220.00 9.11 11.56%
EY 9.32 3.84 15.72 20.18 6.65 0.45 10.98 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.60 0.47 0.45 0.00 0.47 41.50%

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