[GOPENG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -94.94%
YoY- 110.52%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 15,253 11,477 10,442 1,598 7,448 6,744 5,382 99.88%
PBT 19,614 18,660 5,638 441 7,705 -20,751 -5,625 -
Tax -1,538 -369 -254 0 1,184 -655 -866 46.50%
NP 18,076 18,291 5,384 441 8,889 -21,406 -6,491 -
-
NP to SH 18,331 18,450 5,485 468 9,253 -21,221 -6,352 -
-
Tax Rate 7.84% 1.98% 4.51% 0.00% -15.37% - - -
Total Cost -2,823 -6,814 5,058 1,157 -1,441 28,150 11,873 -
-
Net Worth 195,506 195,437 182,833 0 177,528 111,217 125,604 34.20%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 195,506 195,437 182,833 0 177,528 111,217 125,604 34.20%
NOSH 179,363 179,300 179,248 187,200 179,321 179,382 179,435 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 118.51% 159.37% 51.56% 27.60% 119.35% -317.41% -120.61% -
ROE 9.38% 9.44% 3.00% 0.00% 5.21% -19.08% -5.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.50 6.40 5.83 0.85 4.15 3.76 3.00 99.85%
EPS 10.22 10.29 3.06 0.26 5.16 -11.83 -3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.02 0.00 0.99 0.62 0.70 34.23%
Adjusted Per Share Value based on latest NOSH - 187,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.78 2.84 2.59 0.40 1.85 1.67 1.33 100.26%
EPS 4.54 4.57 1.36 0.12 2.29 -5.26 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4845 0.4844 0.4531 0.00 0.44 0.2756 0.3113 34.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.66 0.48 0.52 0.56 0.50 0.56 0.50 -
P/RPS 7.76 7.50 8.93 65.60 12.04 14.90 16.67 -39.85%
P/EPS 6.46 4.66 16.99 224.00 9.69 -4.73 -14.12 -
EY 15.48 21.44 5.88 0.45 10.32 -21.13 -7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 0.51 0.00 0.51 0.90 0.71 -9.60%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 07/11/06 30/08/06 29/05/06 28/02/06 28/11/05 29/08/05 -
Price 0.65 0.51 0.46 0.55 0.47 0.50 0.56 -
P/RPS 7.64 7.97 7.90 64.43 11.32 13.30 18.67 -44.79%
P/EPS 6.36 4.96 15.03 220.00 9.11 -4.23 -15.82 -
EY 15.72 20.18 6.65 0.45 10.98 -23.66 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.45 0.00 0.47 0.81 0.80 -17.40%

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