[GOPENG] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 48.85%
YoY- 198.93%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 16,878 16,121 13,049 12,425 5,971 7,447 14,162 12.42%
PBT 25,094 19,614 47,116 19,345 12,623 8,083 -28,796 -
Tax -1,539 -1,538 1,471 1,419 1,172 823 1,209 -
NP 23,555 18,076 48,587 20,764 13,795 8,906 -27,587 -
-
NP to SH 23,783 18,331 48,924 21,091 14,169 9,253 -28,418 -
-
Tax Rate 6.13% 7.84% -3.12% -7.34% -9.28% -10.18% - -
Total Cost -6,677 -1,955 -35,538 -8,339 -7,824 -1,459 41,749 -
-
Net Worth 215,272 185,300 195,446 182,798 0 177,570 111,203 55.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 215,272 185,300 195,446 182,798 0 177,570 111,203 55.38%
NOSH 179,393 169,999 179,308 179,214 187,200 179,364 179,360 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 139.56% 112.13% 372.34% 167.11% 231.03% 119.59% -194.80% -
ROE 11.05% 9.89% 25.03% 11.54% 0.00% 5.21% -25.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.41 9.48 7.28 6.93 3.19 4.15 7.90 12.37%
EPS 13.26 10.78 27.28 11.77 7.57 5.16 -15.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.09 1.09 1.02 0.00 0.99 0.62 55.37%
Adjusted Per Share Value based on latest NOSH - 179,214
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.18 4.00 3.23 3.08 1.48 1.85 3.51 12.36%
EPS 5.89 4.54 12.13 5.23 3.51 2.29 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5335 0.4592 0.4844 0.453 0.00 0.4401 0.2756 55.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.66 0.66 0.48 0.52 0.56 0.50 0.56 -
P/RPS 7.02 6.96 6.60 7.50 17.56 12.04 7.09 -0.65%
P/EPS 4.98 6.12 1.76 4.42 7.40 9.69 -3.53 -
EY 20.09 16.34 56.84 22.63 13.52 10.32 -28.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.44 0.51 0.00 0.51 0.90 -28.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 07/11/06 30/08/06 29/05/06 28/02/06 28/11/05 -
Price 0.86 0.65 0.51 0.46 0.55 0.47 0.50 -
P/RPS 9.14 6.85 7.01 6.63 17.24 11.32 6.33 27.77%
P/EPS 6.49 6.03 1.87 3.91 7.27 9.11 -3.16 -
EY 15.42 16.59 53.50 25.58 13.76 10.98 -31.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.47 0.45 0.00 0.47 0.81 -7.55%

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