[GOPENG] QoQ TTM 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- 14.08%
YoY- 32.0%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM 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 16,887 17,440 15,583 13,641 13,877 11,117 28.56%
PBT 24,304 27,787 25,958 32,165 28,092 22,725 29,417 -11.90%
Tax -1,656 -966 -676 -771 -573 -1,557 -1,672 -0.63%
NP 22,648 26,821 25,282 31,394 27,519 21,168 27,745 -12.60%
-
NP to SH 22,648 26,821 25,282 31,394 27,519 21,264 27,898 -12.92%
-
Tax Rate 6.81% 3.48% 2.60% 2.40% 2.04% 6.85% 5.68% -
Total Cost -6,414 -9,934 -7,842 -15,811 -13,878 -7,291 -16,628 -46.85%
-
Net Worth 178,390 231,230 222,978 226,038 179,294 211,597 204,550 -8.68%
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 178,390 231,230 222,978 226,038 179,294 211,597 204,550 -8.68%
NOSH 178,390 179,248 179,821 179,395 179,294 179,320 179,430 -0.38%
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 139.51% 158.83% 144.97% 201.46% 201.74% 152.54% 249.57% -
ROE 12.70% 11.60% 11.34% 13.89% 15.35% 10.05% 13.64% -
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 9.10 9.42 9.70 8.69 7.61 7.74 6.20 29.00%
EPS 12.70 14.96 14.06 17.50 15.35 11.86 15.55 -12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.29 1.24 1.26 1.00 1.18 1.14 -8.32%
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 4.19 4.32 3.86 3.38 3.44 2.76 28.34%
EPS 5.61 6.65 6.27 7.78 6.82 5.27 6.91 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4421 0.5731 0.5526 0.5602 0.4444 0.5244 0.507 -8.68%
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 6.26 6.47 7.63 9.79 11.57 11.37 14.69 -43.22%
P/EPS 4.49 4.08 5.26 4.86 5.73 7.42 5.85 -16.10%
EY 22.27 24.53 19.00 20.59 17.44 13.48 17.09 19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.60 0.67 0.88 0.75 0.80 -20.14%
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 7.47 6.05 7.94 9.90 11.30 11.50 14.53 -35.69%
P/EPS 5.36 3.81 5.48 4.91 5.60 7.51 5.79 -4.99%
EY 18.67 26.25 18.26 20.35 17.85 13.32 17.28 5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.44 0.62 0.68 0.86 0.75 0.79 -9.47%

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