[GOPENG] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.48%
YoY- 50.12%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 11,158 12,655 16,234 13,640 15,253 7,448 35,929 -17.70%
PBT -26,183 37,750 23,418 28,093 19,614 7,705 -20,517 4.14%
Tax 0 -859 -1,655 -574 -1,538 1,184 -2,060 -
NP -26,183 36,891 21,763 27,519 18,076 8,889 -22,577 2.49%
-
NP to SH -26,183 36,891 21,763 27,519 18,331 9,253 -22,577 2.49%
-
Tax Rate - 2.28% 7.07% 2.04% 7.84% -15.37% - -
Total Cost 37,341 -24,236 -5,529 -13,879 -2,823 -1,441 58,506 -7.20%
-
Net Worth 346,113 263,582 231,336 217,035 195,506 177,528 168,532 12.73%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 346,113 263,582 231,336 217,035 195,506 177,528 168,532 12.73%
NOSH 179,333 179,307 179,330 179,368 179,363 179,321 179,289 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -234.66% 291.51% 134.06% 201.75% 118.51% 119.35% -62.84% -
ROE -7.56% 14.00% 9.41% 12.68% 9.38% 5.21% -13.40% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 6.22 7.06 9.05 7.60 8.50 4.15 20.04 -17.70%
EPS -14.60 20.57 12.14 15.35 10.22 5.16 -12.59 2.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.47 1.29 1.21 1.09 0.99 0.94 12.73%
Adjusted Per Share Value based on latest NOSH - 179,294
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.77 3.14 4.02 3.38 3.78 1.85 8.90 -17.67%
EPS -6.49 9.14 5.39 6.82 4.54 2.29 -5.60 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8578 0.6533 0.5733 0.5379 0.4845 0.44 0.4177 12.73%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.28 0.69 0.57 0.88 0.66 0.50 0.55 -
P/RPS 20.57 9.78 6.30 11.57 7.76 12.04 2.74 39.90%
P/EPS -8.77 3.35 4.70 5.74 6.46 9.69 -4.37 12.30%
EY -11.41 29.82 21.29 17.43 15.48 10.32 -22.90 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.44 0.73 0.61 0.51 0.59 1.88%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 24/02/09 27/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.80 0.75 0.68 0.86 0.65 0.47 0.80 -
P/RPS 12.86 10.63 7.51 11.31 7.64 11.32 3.99 21.52%
P/EPS -5.48 3.65 5.60 5.61 6.36 9.11 -6.35 -2.42%
EY -18.25 27.43 17.85 17.84 15.72 10.98 -15.74 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.53 0.71 0.60 0.47 0.85 -11.43%

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