[GOPENG] YoY 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- -100.92%
YoY- -100.39%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,652 2,887 3,540 3,776 704 7,419 26,293 -31.74%
PBT 10,806 2,838 6,321 954 28,456 -8,423 1,670 36.46%
Tax 72 -875 -185 -1,169 1,840 2,226 -2,304 -
NP 10,878 1,963 6,136 -215 30,296 -6,197 -634 -
-
NP to SH 10,878 1,963 6,136 -119 30,474 -7,197 -634 -
-
Tax Rate -0.67% 30.83% 2.93% 122.54% -6.47% - 137.96% -
Total Cost -8,226 924 -2,596 3,991 -29,592 13,616 26,927 -
-
Net Worth 179,366 178,390 179,294 185,300 177,570 132,536 152,685 2.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 179,366 178,390 179,294 185,300 177,570 132,536 152,685 2.71%
NOSH 179,366 178,390 179,294 169,999 179,364 179,104 179,629 -0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 410.18% 67.99% 173.33% -5.69% 4,303.41% -83.53% -2.41% -
ROE 6.06% 1.10% 3.42% -0.06% 17.16% -5.43% -0.42% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.48 1.62 1.97 2.22 0.39 4.14 14.64 -31.72%
EPS 6.07 1.09 3.42 -0.07 16.99 -4.01 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.09 0.99 0.74 0.85 2.74%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.66 0.72 0.88 0.94 0.17 1.84 6.52 -31.70%
EPS 2.70 0.49 1.52 -0.03 7.55 -1.78 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.4421 0.4444 0.4592 0.4401 0.3285 0.3784 2.71%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
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 46.67 35.22 44.57 29.71 127.39 13.28 3.89 51.24%
P/EPS 11.38 51.80 25.71 -942.86 2.94 -13.69 -161.50 -
EY 8.79 1.93 3.89 -0.11 33.98 -7.31 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.88 0.61 0.51 0.74 0.67 0.49%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
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 50.73 42.02 43.56 29.26 119.75 19.31 3.76 54.23%
P/EPS 12.37 61.80 25.13 -928.57 2.77 -19.91 -155.83 -
EY 8.09 1.62 3.98 -0.11 36.15 -5.02 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.86 0.60 0.47 1.08 0.65 2.41%

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