[GOPENG] YoY Annualized Quarter 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- 42.37%
YoY- 65.46%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 17,360 15,972 10,576 17,188 9,420 6,392 12,296 5.91%
PBT 22,024 36,188 17,008 39,976 23,684 1,764 -16,396 -
Tax -200 -1,628 -360 -796 -4 0 -1,396 -27.65%
NP 21,824 34,560 16,648 39,180 23,680 1,764 -17,792 -
-
NP to SH 21,824 34,560 16,648 39,180 23,680 1,872 -17,792 -
-
Tax Rate 0.91% 4.50% 2.12% 1.99% 0.02% 0.00% - -
Total Cost -4,464 -18,588 -6,072 -21,992 -14,260 4,628 30,088 -
-
Net Worth 294,336 272,464 235,009 226,038 215,272 0 127,341 14.97%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 294,336 272,464 235,009 226,038 215,272 0 127,341 14.97%
NOSH 179,473 179,253 179,396 179,395 179,393 187,200 179,354 0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 125.71% 216.38% 157.41% 227.95% 251.38% 27.60% -144.70% -
ROE 7.41% 12.68% 7.08% 17.33% 11.00% 0.00% -13.97% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.67 8.91 5.90 9.58 5.25 3.41 6.86 5.88%
EPS 12.16 19.28 9.28 21.84 13.20 1.04 -9.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.52 1.31 1.26 1.20 0.00 0.71 14.96%
Adjusted Per Share Value based on latest NOSH - 179,395
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 4.30 3.96 2.62 4.26 2.33 1.58 3.05 5.88%
EPS 5.41 8.57 4.13 9.71 5.87 0.46 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7295 0.6753 0.5824 0.5602 0.5335 0.00 0.3156 14.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.81 0.94 0.65 0.85 0.66 0.56 0.64 -
P/RPS 8.37 10.55 11.03 8.87 12.57 16.40 9.34 -1.81%
P/EPS 6.66 4.88 7.00 3.89 5.00 56.00 -6.45 -
EY 15.01 20.51 14.28 25.69 20.00 1.79 -15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.50 0.67 0.55 0.00 0.90 -9.63%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/04/11 27/05/10 28/05/09 29/05/08 28/05/07 29/05/06 26/05/05 -
Price 0.87 0.87 0.66 0.86 0.86 0.55 0.55 -
P/RPS 8.99 9.76 11.20 8.98 16.38 16.11 8.02 1.92%
P/EPS 7.15 4.51 7.11 3.94 6.52 55.00 -5.54 -
EY 13.98 22.16 14.06 25.40 15.35 1.82 -18.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.50 0.68 0.72 0.00 0.77 -6.03%

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