[GOPENG] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -64.41%
YoY- 65.46%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,234 13,347 9,153 4,297 13,640 10,100 5,355 108.76%
PBT 23,418 21,466 13,307 9,994 28,093 21,771 15,441 31.83%
Tax -1,655 -781 -491 -199 -574 -388 -388 161.85%
NP 21,763 20,685 12,816 9,795 27,519 21,383 15,053 27.71%
-
NP to SH 21,763 20,685 12,816 9,795 27,519 21,383 15,053 27.71%
-
Tax Rate 7.07% 3.64% 3.69% 1.99% 2.04% 1.78% 2.51% -
Total Cost -5,529 -7,338 -3,663 -5,498 -13,879 -11,283 -9,698 -31.12%
-
Net Worth 231,336 231,428 222,263 226,038 217,035 211,677 204,534 8.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 231,336 231,428 222,263 226,038 217,035 211,677 204,534 8.51%
NOSH 179,330 179,401 179,244 179,395 179,368 179,387 179,415 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 134.06% 154.98% 140.02% 227.95% 201.75% 211.71% 281.10% -
ROE 9.41% 8.94% 5.77% 4.33% 12.68% 10.10% 7.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.05 7.44 5.11 2.40 7.60 5.63 2.98 109.00%
EPS 12.14 11.53 7.15 5.46 15.35 11.92 8.39 27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.29 1.24 1.26 1.21 1.18 1.14 8.54%
Adjusted Per Share Value based on latest NOSH - 179,395
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.02 3.31 2.27 1.06 3.38 2.50 1.33 108.35%
EPS 5.39 5.13 3.18 2.43 6.82 5.30 3.73 27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5733 0.5736 0.5509 0.5602 0.5379 0.5246 0.5069 8.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.57 0.61 0.74 0.85 0.88 0.88 0.91 -
P/RPS 6.30 8.20 14.49 35.49 11.57 15.63 30.49 -64.88%
P/EPS 4.70 5.29 10.35 15.57 5.74 7.38 10.85 -42.60%
EY 21.29 18.90 9.66 6.42 17.43 13.55 9.22 74.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.60 0.67 0.73 0.75 0.80 -32.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 20/11/08 27/08/08 29/05/08 27/02/08 16/11/07 28/08/07 -
Price 0.68 0.57 0.77 0.86 0.86 0.89 0.90 -
P/RPS 7.51 7.66 15.08 35.90 11.31 15.81 30.15 -60.24%
P/EPS 5.60 4.94 10.77 15.75 5.61 7.47 10.73 -35.04%
EY 17.85 20.23 9.29 6.35 17.84 13.39 9.32 53.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.62 0.68 0.71 0.75 0.79 -23.27%

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