[GOPENG] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5074.79%
YoY- 1164.96%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,540 4,746 3,000 2,355 3,776 1,986 8,761 -45.25%
PBT 6,321 6,330 9,520 5,921 954 13,022 5,197 13.90%
Tax -185 0 -387 -1 -1,169 -115 -254 -19.00%
NP 6,136 6,330 9,133 5,920 -215 12,907 4,943 15.45%
-
NP to SH 6,136 6,330 9,133 5,920 -119 12,964 5,018 14.30%
-
Tax Rate 2.93% 0.00% 4.07% 0.02% 122.54% 0.88% 4.89% -
Total Cost -2,596 -1,584 -6,133 -3,565 3,991 -10,921 3,818 -
-
Net Worth 179,294 211,597 204,550 215,272 185,300 195,446 182,798 -1.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 179,294 211,597 204,550 215,272 185,300 195,446 182,798 -1.27%
NOSH 179,294 179,320 179,430 179,393 169,999 179,308 179,214 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 173.33% 133.38% 304.43% 251.38% -5.69% 649.90% 56.42% -
ROE 3.42% 2.99% 4.46% 2.75% -0.06% 6.63% 2.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.97 2.65 1.67 1.31 2.22 1.11 4.89 -45.36%
EPS 3.42 3.53 5.09 3.30 -0.07 7.23 2.80 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.14 1.20 1.09 1.09 1.02 -1.30%
Adjusted Per Share Value based on latest NOSH - 179,393
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.88 1.18 0.74 0.58 0.94 0.49 2.17 -45.12%
EPS 1.52 1.57 2.26 1.47 -0.03 3.21 1.24 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4444 0.5244 0.507 0.5335 0.4592 0.4844 0.453 -1.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.88 0.91 0.66 0.66 0.48 0.52 -
P/RPS 44.57 33.25 54.43 50.28 29.71 43.34 10.64 159.17%
P/EPS 25.71 24.93 17.88 20.00 -942.86 6.64 18.57 24.14%
EY 3.89 4.01 5.59 5.00 -0.11 15.06 5.38 -19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.75 0.80 0.55 0.61 0.44 0.51 43.71%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 16/11/07 28/08/07 28/05/07 28/02/07 07/11/06 30/08/06 -
Price 0.86 0.89 0.90 0.86 0.65 0.51 0.46 -
P/RPS 43.56 33.63 53.83 65.51 29.26 46.05 9.41 176.98%
P/EPS 25.13 25.21 17.68 26.06 -928.57 7.05 16.43 32.64%
EY 3.98 3.97 5.66 3.84 -0.11 14.18 6.09 -24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.79 0.72 0.60 0.47 0.45 53.81%

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