[GOPENG] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -234.08%
YoY- -37.98%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 13,347 10,100 11,477 6,744 28,509 30,641 17,592 -4.49%
PBT 21,466 21,771 18,660 -20,751 -12,095 -8,960 1,721 52.22%
Tax -781 -388 -369 -655 -3,285 -2,200 -571 5.35%
NP 20,685 21,383 18,291 -21,406 -15,380 -11,160 1,150 61.79%
-
NP to SH 20,685 21,383 18,450 -21,221 -15,380 -11,160 1,150 61.79%
-
Tax Rate 3.64% 1.78% 1.98% - - - 33.18% -
Total Cost -7,338 -11,283 -6,814 28,150 43,889 41,801 16,442 -
-
Net Worth 231,428 211,677 195,437 111,217 138,025 154,302 174,416 4.82%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 231,428 211,677 195,437 111,217 138,025 154,302 174,416 4.82%
NOSH 179,401 179,387 179,300 179,382 179,254 179,421 191,666 -1.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 154.98% 211.71% 159.37% -317.41% -53.95% -36.42% 6.54% -
ROE 8.94% 10.10% 9.44% -19.08% -11.14% -7.23% 0.66% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.44 5.63 6.40 3.76 15.90 17.08 9.18 -3.43%
EPS 11.53 11.92 10.29 -11.83 -8.58 -6.22 0.60 63.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.18 1.09 0.62 0.77 0.86 0.91 5.98%
Adjusted Per Share Value based on latest NOSH - 179,360
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.31 2.50 2.84 1.67 7.07 7.59 4.36 -4.48%
EPS 5.13 5.30 4.57 -5.26 -3.81 -2.77 0.29 61.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5736 0.5246 0.4844 0.2756 0.3421 0.3824 0.4323 4.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.61 0.88 0.48 0.56 0.54 0.50 0.37 -
P/RPS 8.20 15.63 7.50 14.90 3.40 2.93 4.03 12.55%
P/EPS 5.29 7.38 4.66 -4.73 -6.29 -8.04 61.67 -33.56%
EY 18.90 13.55 21.44 -21.13 -15.89 -12.44 1.62 50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.75 0.44 0.90 0.70 0.58 0.41 2.30%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 16/11/07 07/11/06 28/11/05 24/11/04 28/11/03 28/11/02 -
Price 0.57 0.89 0.51 0.50 0.58 0.68 0.37 -
P/RPS 7.66 15.81 7.97 13.30 3.65 3.98 4.03 11.28%
P/EPS 4.94 7.47 4.96 -4.23 -6.76 -10.93 61.67 -34.31%
EY 20.23 13.39 20.18 -23.66 -14.79 -9.15 1.62 52.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 0.47 0.81 0.75 0.79 0.41 1.18%

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