[GOPENG] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[GOPENG] GOPENG BHD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -34.58%

YoY- -14.86%

Quarter Report

GOPENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	16,826	14,044	13,532	18,306	10,710	20,884	10,764	7.72%
YoY %	19.81%	3.78%	-26.08%	70.92%	-48.72%	94.02%	-	-
Horiz. %	156.32%	130.47%	125.72%	170.07%	99.50%	194.02%	100.00%	-
PBT	18,438	56,534	33,686	26,614	30,882	11,276	-11,250	-
YoY %	-67.39%	67.83%	26.57%	-13.82%	173.87%	200.23%	-	-
Horiz. %	-163.89%	-502.52%	-299.43%	-236.57%	-274.51%	-100.23%	100.00%	-
Tax	-180	-1,674	-1,532	-982	-776	-508	-1,732	-31.42%
YoY %	89.25%	-9.27%	-56.01%	-26.55%	-52.76%	70.67%	-	-
Horiz. %	10.39%	96.65%	88.45%	56.70%	44.80%	29.33%	100.00%	-
NP	18,258	54,860	32,154	25,632	30,106	10,768	-12,982	-
YoY %	-66.72%	70.62%	25.44%	-14.86%	179.59%	182.95%	-	-
Horiz. %	-140.64%	-422.59%	-247.68%	-197.44%	-231.91%	-82.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,258	54,860	32,154	25,632	30,106	10,970	-12,704	-
YoY %	-66.72%	70.62%	25.44%	-14.86%	174.44%	186.35%	-	-
Horiz. %	-143.72%	-431.83%	-253.10%	-201.76%	-236.98%	-86.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.98%	2.96%	4.55%	3.69%	2.51%	4.51%	-	-
YoY %	-66.89%	-34.95%	23.31%	47.01%	-44.35%	0.00%	-	-
Horiz. %	21.73%	65.63%	100.89%	81.82%	55.65%	100.00%	-	-
Total Cost	-1,432	-40,816	-18,622	-7,326	-19,396	10,116	23,746	-
YoY %	96.49%	-119.18%	-154.19%	62.23%	-291.74%	-57.40%	-	-
Horiz. %	-6.03%	-171.89%	-78.42%	-30.85%	-81.68%	42.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,723	292,228	247,338	222,263	204,534	182,833	125,604	15.46%
YoY %	1.88%	18.15%	11.28%	8.67%	11.87%	45.56%	-	-
Horiz. %	237.03%	232.66%	196.92%	176.96%	162.84%	145.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	297,723	292,228	247,338	222,263	204,534	182,833	125,604	15.46%
YoY %	1.88%	18.15%	11.28%	8.67%	11.87%	45.56%	-	-
Horiz. %	237.03%	232.66%	196.92%	176.96%	162.84%	145.56%	100.00%	-
NOSH	179,351	179,281	179,230	179,244	179,415	179,248	179,435	-0.00%
YoY %	0.04%	0.03%	-0.01%	-0.10%	0.09%	-0.10%	-	-
Horiz. %	99.95%	99.91%	99.89%	99.89%	99.99%	99.90%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	108.51%	390.63%	237.61%	140.02%	281.10%	51.56%	-120.61%	-
YoY %	-72.22%	64.40%	69.70%	-50.19%	445.19%	142.75%	-	-
Horiz. %	-89.97%	-323.88%	-197.01%	-116.09%	-233.07%	-42.75%	100.00%	-
ROE	6.13%	18.77%	13.00%	11.53%	14.72%	6.00%	-10.11%	-
YoY %	-67.34%	44.38%	12.75%	-21.67%	145.33%	159.35%	-	-
Horiz. %	-60.63%	-185.66%	-128.59%	-114.05%	-145.60%	-59.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	9.38	7.83	7.55	10.21	5.97	11.65	6.00	7.72%
YoY %	19.80%	3.71%	-26.05%	71.02%	-48.76%	94.17%	-	-
Horiz. %	156.33%	130.50%	125.83%	170.17%	99.50%	194.17%	100.00%	-
EPS	10.18	30.60	17.94	14.30	16.78	6.12	-7.08	-
YoY %	-66.73%	70.57%	25.45%	-14.78%	174.18%	186.44%	-	-
Horiz. %	-143.79%	-432.20%	-253.39%	-201.98%	-237.01%	-86.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.66	1.63	1.38	1.24	1.14	1.02	0.70	15.47%
YoY %	1.84%	18.12%	11.29%	8.77%	11.76%	45.71%	-	-
Horiz. %	237.14%	232.86%	197.14%	177.14%	162.86%	145.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 179,821
RPS	4.17	3.48	3.35	4.54	2.65	5.18	2.67	7.71%
YoY %	19.83%	3.88%	-26.21%	71.32%	-48.84%	94.01%	-	-
Horiz. %	156.18%	130.34%	125.47%	170.04%	99.25%	194.01%	100.00%	-
EPS	4.53	13.60	7.97	6.35	7.46	2.72	-3.15	-
YoY %	-66.69%	70.64%	25.51%	-14.88%	174.26%	186.35%	-	-
Horiz. %	-143.81%	-431.75%	-253.02%	-201.59%	-236.83%	-86.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7379	0.7243	0.613	0.5509	0.5069	0.4531	0.3113	15.46%
YoY %	1.88%	18.16%	11.27%	8.68%	11.87%	45.55%	-	-
Horiz. %	237.04%	232.67%	196.92%	176.97%	162.83%	145.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.73	0.87	0.62	0.74	0.91	0.52	0.50	-
P/RPS	7.78	11.11	8.21	7.25	15.24	4.46	8.33	-1.13%
YoY %	-29.97%	35.32%	13.24%	-52.43%	241.70%	-46.46%	-	-
Horiz. %	93.40%	133.37%	98.56%	87.03%	182.95%	53.54%	100.00%	-
P/EPS	7.17	2.84	3.46	5.17	5.42	8.50	-7.06	-
YoY %	152.46%	-17.92%	-33.08%	-4.61%	-36.24%	220.40%	-	-
Horiz. %	-101.56%	-40.23%	-49.01%	-73.23%	-76.77%	-120.40%	100.00%	-
EY	13.95	35.17	28.94	19.32	18.44	11.77	-14.16	-
YoY %	-60.34%	21.53%	49.79%	4.77%	56.67%	183.12%	-	-
Horiz. %	-98.52%	-248.38%	-204.38%	-136.44%	-130.23%	-83.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	0.53	0.45	0.60	0.80	0.51	0.71	-7.66%
YoY %	-16.98%	17.78%	-25.00%	-25.00%	56.86%	-28.17%	-	-
Horiz. %	61.97%	74.65%	63.38%	84.51%	112.68%	71.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/08/10	27/08/09	27/08/08	28/08/07	30/08/06	29/08/05	-
Price	0.75	1.14	0.66	0.77	0.90	0.46	0.56	-
P/RPS	7.99	14.55	8.74	7.54	15.08	3.95	9.34	-2.56%
YoY %	-45.09%	66.48%	15.92%	-50.00%	281.77%	-57.71%	-	-
Horiz. %	85.55%	155.78%	93.58%	80.73%	161.46%	42.29%	100.00%	-
P/EPS	7.37	3.73	3.68	5.38	5.36	7.52	-7.91	-
YoY %	97.59%	1.36%	-31.60%	0.37%	-28.72%	195.07%	-	-
Horiz. %	-93.17%	-47.16%	-46.52%	-68.02%	-67.76%	-95.07%	100.00%	-
EY	13.57	26.84	27.18	18.57	18.64	13.30	-12.64	-
YoY %	-49.44%	-1.25%	46.37%	-0.38%	40.15%	205.22%	-	-
Horiz. %	-107.36%	-212.34%	-215.03%	-146.91%	-147.47%	-105.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.45	0.70	0.48	0.62	0.79	0.45	0.80	-9.13%
YoY %	-35.71%	45.83%	-22.58%	-21.52%	75.56%	-43.75%	-	-
Horiz. %	56.25%	87.50%	60.00%	77.50%	98.75%	56.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos