[GOPENG] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 57.19%
YoY- 71.45%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 4,857 3,000 8,761 2,307 6,851 9,782 4,788 0.23%
PBT 3,313 9,520 5,197 -1,525 -5,570 -3,089 -1,170 -
Tax -292 -387 -254 -501 -1,098 -1,143 2,557 -
NP 3,021 9,133 4,943 -2,026 -6,668 -4,232 1,387 13.83%
-
NP to SH 3,021 9,133 5,018 -1,904 -6,668 -4,232 1,387 13.83%
-
Tax Rate 8.81% 4.07% 4.89% - - - - -
Total Cost 1,836 -6,133 3,818 4,333 13,519 14,014 3,401 -9.75%
-
Net Worth 222,978 204,550 182,798 125,735 146,982 157,803 152,569 6.52%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 222,978 204,550 182,798 125,735 146,982 157,803 152,569 6.52%
NOSH 179,821 179,430 179,214 179,622 179,247 179,322 173,374 0.60%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 62.20% 304.43% 56.42% -87.82% -97.33% -43.26% 28.97% -
ROE 1.35% 4.46% 2.75% -1.51% -4.54% -2.68% 0.91% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.70 1.67 4.89 1.28 3.82 5.45 2.76 -0.36%
EPS 1.68 5.09 2.80 -1.06 -3.72 -2.36 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.14 1.02 0.70 0.82 0.88 0.88 5.87%
Adjusted Per Share Value based on latest NOSH - 179,622
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1.20 0.74 2.17 0.57 1.70 2.42 1.19 0.13%
EPS 0.75 2.26 1.24 -0.47 -1.65 -1.05 0.34 14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5526 0.507 0.453 0.3116 0.3643 0.3911 0.3781 6.52%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.74 0.91 0.52 0.50 0.49 0.44 0.55 -
P/RPS 27.40 54.43 10.64 38.93 12.82 8.07 19.92 5.45%
P/EPS 44.05 17.88 18.57 -47.17 -13.17 -18.64 68.75 -7.14%
EY 2.27 5.59 5.38 -2.12 -7.59 -5.36 1.45 7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.51 0.71 0.60 0.50 0.63 -0.80%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 30/08/06 29/08/05 30/08/04 28/08/03 26/08/02 -
Price 0.77 0.90 0.46 0.56 0.51 0.53 0.48 -
P/RPS 28.51 53.83 9.41 43.60 13.34 9.72 17.38 8.59%
P/EPS 45.83 17.68 16.43 -52.83 -13.71 -22.46 60.00 -4.38%
EY 2.18 5.66 6.09 -1.89 -7.29 -4.45 1.67 4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.79 0.45 0.80 0.62 0.60 0.55 2.01%

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