[GOPENG] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -100.92%
YoY- -100.39%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,746 3,000 2,355 3,776 1,986 8,761 1,598 106.48%
PBT 6,330 9,520 5,921 954 13,022 5,197 441 489.66%
Tax 0 -387 -1 -1,169 -115 -254 0 -
NP 6,330 9,133 5,920 -215 12,907 4,943 441 489.66%
-
NP to SH 6,330 9,133 5,920 -119 12,964 5,018 468 466.78%
-
Tax Rate 0.00% 4.07% 0.02% 122.54% 0.88% 4.89% 0.00% -
Total Cost -1,584 -6,133 -3,565 3,991 -10,921 3,818 1,157 -
-
Net Worth 211,597 204,550 215,272 185,300 195,446 182,798 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 211,597 204,550 215,272 185,300 195,446 182,798 0 -
NOSH 179,320 179,430 179,393 169,999 179,308 179,214 187,200 -2.82%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 133.38% 304.43% 251.38% -5.69% 649.90% 56.42% 27.60% -
ROE 2.99% 4.46% 2.75% -0.06% 6.63% 2.75% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.65 1.67 1.31 2.22 1.11 4.89 0.85 113.26%
EPS 3.53 5.09 3.30 -0.07 7.23 2.80 0.26 468.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.14 1.20 1.09 1.09 1.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.18 0.74 0.58 0.94 0.49 2.17 0.40 105.55%
EPS 1.57 2.26 1.47 -0.03 3.21 1.24 0.12 454.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5244 0.507 0.5335 0.4592 0.4844 0.453 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.91 0.66 0.66 0.48 0.52 0.56 -
P/RPS 33.25 54.43 50.28 29.71 43.34 10.64 65.60 -36.40%
P/EPS 24.93 17.88 20.00 -942.86 6.64 18.57 224.00 -76.83%
EY 4.01 5.59 5.00 -0.11 15.06 5.38 0.45 329.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.55 0.61 0.44 0.51 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 28/08/07 28/05/07 28/02/07 07/11/06 30/08/06 29/05/06 -
Price 0.89 0.90 0.86 0.65 0.51 0.46 0.55 -
P/RPS 33.63 53.83 65.51 29.26 46.05 9.41 64.43 -35.14%
P/EPS 25.21 17.68 26.06 -928.57 7.05 16.43 220.00 -76.37%
EY 3.97 5.66 3.84 -0.11 14.18 6.09 0.45 326.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.72 0.60 0.47 0.45 0.00 -

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