[GOPENG] QoQ 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- -98.46%
YoY- 110.52%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 3,776 1,986 8,761 1,598 704 1,362 2,307 38.76%
PBT 954 13,022 5,197 441 28,456 -14,749 -1,525 -
Tax -1,169 -115 -254 0 1,840 -167 -501 75.64%
NP -215 12,907 4,943 441 30,296 -14,916 -2,026 -77.49%
-
NP to SH -119 12,964 5,018 468 30,474 -14,869 -1,904 -84.17%
-
Tax Rate 122.54% 0.88% 4.89% 0.00% -6.47% - - -
Total Cost 3,991 -10,921 3,818 1,157 -29,592 16,278 4,333 -5.31%
-
Net Worth 185,300 195,446 182,798 0 177,570 111,203 125,735 29.41%
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 185,300 195,446 182,798 0 177,570 111,203 125,735 29.41%
NOSH 169,999 179,308 179,214 187,200 179,364 179,360 179,622 -3.59%
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 -5.69% 649.90% 56.42% 27.60% 4,303.41% -1,095.15% -87.82% -
ROE -0.06% 6.63% 2.75% 0.00% 17.16% -13.37% -1.51% -
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 2.22 1.11 4.89 0.85 0.39 0.76 1.28 44.20%
EPS -0.07 7.23 2.80 0.26 16.99 -8.29 -1.06 -83.58%
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 0.94 0.49 2.17 0.40 0.17 0.34 0.57 39.45%
EPS -0.03 3.21 1.24 0.12 7.55 -3.69 -0.47 -83.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4592 0.4844 0.453 0.00 0.4401 0.2756 0.3116 29.40%
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 29.71 43.34 10.64 65.60 127.39 73.75 38.93 -16.44%
P/EPS -942.86 6.64 18.57 224.00 2.94 -6.76 -47.17 632.51%
EY -0.11 15.06 5.38 0.45 33.98 -14.80 -2.12 -86.01%
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 29.26 46.05 9.41 64.43 119.75 65.84 43.60 -23.29%
P/EPS -928.57 7.05 16.43 220.00 2.77 -6.03 -52.83 572.49%
EY -0.11 14.18 6.09 0.45 36.15 -16.58 -1.89 -84.90%
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