[GOPENG] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock

[GOPENG] GOPENG BHD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -0.64%

YoY- 98.11%

Quarter Report

GOPENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Cumulative Result
Revenue	12,655	16,234	13,640	15,253	7,448	35,929	56,934	-22.15%
YoY %	-22.05%	19.02%	-10.57%	104.79%	-79.27%	-36.89%	-	-
Horiz. %	22.23%	28.51%	23.96%	26.79%	13.08%	63.11%	100.00%	-
PBT	37,750	23,418	28,093	19,614	7,705	-20,517	-7,290	-
YoY %	61.20%	-16.64%	43.23%	154.56%	137.55%	-181.44%	-	-
Horiz. %	-517.83%	-321.23%	-385.36%	-269.05%	-105.69%	281.44%	100.00%	-
Tax	-859	-1,655	-574	-1,538	1,184	-2,060	-4,505	-24.11%
YoY %	48.10%	-188.33%	62.68%	-229.90%	157.48%	54.27%	-	-
Horiz. %	19.07%	36.74%	12.74%	34.14%	-26.28%	45.73%	100.00%	-
NP	36,891	21,763	27,519	18,076	8,889	-22,577	-11,795	-
YoY %	69.51%	-20.92%	52.24%	103.35%	139.37%	-91.41%	-	-
Horiz. %	-312.77%	-184.51%	-233.31%	-153.25%	-75.36%	191.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,891	21,763	27,519	18,331	9,253	-22,577	-11,795	-
YoY %	69.51%	-20.92%	50.12%	98.11%	140.98%	-91.41%	-	-
Horiz. %	-312.77%	-184.51%	-233.31%	-155.41%	-78.45%	191.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.28%	7.07%	2.04%	7.84%	-15.37%	-	-	-
YoY %	-67.75%	246.57%	-73.98%	151.01%	0.00%	-	-	-
Horiz. %	-14.83%	-46.00%	-13.27%	-51.01%	100.00%	-	-	-
Total Cost	-24,236	-5,529	-13,879	-2,823	-1,441	58,506	68,729	-
YoY %	-338.34%	60.16%	-391.64%	-95.91%	-102.46%	-14.87%	-	-
Horiz. %	-35.26%	-8.04%	-20.19%	-4.11%	-2.10%	85.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	263,582	231,336	217,035	195,506	177,528	168,532	152,528	9.53%
YoY %	13.94%	6.59%	11.01%	10.13%	5.34%	10.49%	-	-
Horiz. %	172.81%	151.67%	142.29%	128.18%	116.39%	110.49%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	263,582	231,336	217,035	195,506	177,528	168,532	152,528	9.53%
YoY %	13.94%	6.59%	11.01%	10.13%	5.34%	10.49%	-	-
Horiz. %	172.81%	151.67%	142.29%	128.18%	116.39%	110.49%	100.00%	-
NOSH	179,307	179,330	179,368	179,363	179,321	179,289	179,445	-0.01%
YoY %	-0.01%	-0.02%	0.00%	0.02%	0.02%	-0.09%	-	-
Horiz. %	99.92%	99.94%	99.96%	99.95%	99.93%	99.91%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	291.51%	134.06%	201.75%	118.51%	119.35%	-62.84%	-20.72%	-
YoY %	117.45%	-33.55%	70.24%	-0.70%	289.93%	-203.28%	-	-
Horiz. %	-1,406.90%	-647.01%	-973.70%	-571.96%	-576.01%	303.28%	100.00%	-
ROE	14.00%	9.41%	12.68%	9.38%	5.21%	-13.40%	-7.73%	-
YoY %	48.78%	-25.79%	35.18%	80.04%	138.88%	-73.35%	-	-
Horiz. %	-181.11%	-121.73%	-164.04%	-121.35%	-67.40%	173.35%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	7.06	9.05	7.60	8.50	4.15	20.04	31.73	-22.13%
YoY %	-21.99%	19.08%	-10.59%	104.82%	-79.29%	-36.84%	-	-
Horiz. %	22.25%	28.52%	23.95%	26.79%	13.08%	63.16%	100.00%	-
EPS	20.57	12.14	15.35	10.22	5.16	-12.59	-6.58	-
YoY %	69.44%	-20.91%	50.20%	98.06%	140.98%	-91.34%	-	-
Horiz. %	-312.61%	-184.50%	-233.28%	-155.32%	-78.42%	191.34%	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	1.47	1.29	1.21	1.09	0.99	0.94	0.85	9.55%
YoY %	13.95%	6.61%	11.01%	10.10%	5.32%	10.59%	-	-
Horiz. %	172.94%	151.76%	142.35%	128.24%	116.47%	110.59%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 169,999
RPS	3.14	4.02	3.38	3.78	1.85	8.90	14.11	-22.13%
YoY %	-21.89%	18.93%	-10.58%	104.32%	-79.21%	-36.92%	-	-
Horiz. %	22.25%	28.49%	23.95%	26.79%	13.11%	63.08%	100.00%	-
EPS	9.14	5.39	6.82	4.54	2.29	-5.60	-2.92	-
YoY %	69.57%	-20.97%	50.22%	98.25%	140.89%	-91.78%	-	-
Horiz. %	-313.01%	-184.59%	-233.56%	-155.48%	-78.42%	191.78%	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	0.6533	0.5733	0.5379	0.4845	0.44	0.4177	0.378	9.53%
YoY %	13.95%	6.58%	11.02%	10.11%	5.34%	10.50%	-	-
Horiz. %	172.83%	151.67%	142.30%	128.17%	116.40%	110.50%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	0.69	0.57	0.88	0.66	0.50	0.55	0.57	-
P/RPS	9.78	6.30	11.57	7.76	12.04	2.74	1.80	32.55%
YoY %	55.24%	-45.55%	49.10%	-35.55%	339.42%	52.22%	-	-
Horiz. %	543.33%	350.00%	642.78%	431.11%	668.89%	152.22%	100.00%	-
P/EPS	3.35	4.70	5.74	6.46	9.69	-4.37	-8.67	-
YoY %	-28.72%	-18.12%	-11.15%	-33.33%	321.74%	49.60%	-	-
Horiz. %	-38.64%	-54.21%	-66.21%	-74.51%	-111.76%	50.40%	100.00%	-
EY	29.82	21.29	17.43	15.48	10.32	-22.90	-11.53	-
YoY %	40.07%	22.15%	12.60%	50.00%	145.07%	-98.61%	-	-
Horiz. %	-258.63%	-184.65%	-151.17%	-134.26%	-89.51%	198.61%	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	0.47	0.44	0.73	0.61	0.51	0.59	0.67	-5.73%
YoY %	6.82%	-39.73%	19.67%	19.61%	-13.56%	-11.94%	-	-
Horiz. %	70.15%	65.67%	108.96%	91.04%	76.12%	88.06%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/02/09	27/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	0.75	0.68	0.86	0.65	0.47	0.80	0.55	-
P/RPS	10.63	7.51	11.31	7.64	11.32	3.99	1.73	35.29%
YoY %	41.54%	-33.60%	48.04%	-32.51%	183.71%	130.64%	-	-
Horiz. %	614.45%	434.10%	653.76%	441.62%	654.34%	230.64%	100.00%	-
P/EPS	3.65	5.60	5.61	6.36	9.11	-6.35	-8.37	-
YoY %	-34.82%	-0.18%	-11.79%	-30.19%	243.46%	24.13%	-	-
Horiz. %	-43.61%	-66.91%	-67.03%	-75.99%	-108.84%	75.87%	100.00%	-
EY	27.43	17.85	17.84	15.72	10.98	-15.74	-11.95	-
YoY %	53.67%	0.06%	13.49%	43.17%	169.76%	-31.72%	-	-
Horiz. %	-229.54%	-149.37%	-149.29%	-131.55%	-91.88%	131.72%	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	0.51	0.53	0.71	0.60	0.47	0.85	0.65	-3.95%
YoY %	-3.77%	-25.35%	18.33%	27.66%	-44.71%	30.77%	-	-
Horiz. %	78.46%	81.54%	109.23%	92.31%	72.31%	130.77%	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