[GOPENG] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[GOPENG] GOPENG BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 17.3%

YoY- 32.27%

Quarter Report

GOPENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	12,911	13,847	17,440	11,117	12,425	20,259	52,919	-20.94%
YoY %	-6.76%	-20.60%	56.88%	-10.53%	-38.67%	-61.72%	-	-
Horiz. %	24.40%	26.17%	32.96%	21.01%	23.48%	38.28%	100.00%	-
PBT	49,174	27,840	25,958	29,417	19,345	-20,396	-7,549	-
YoY %	76.63%	7.25%	-11.76%	52.07%	194.85%	-170.18%	-	-
Horiz. %	-651.40%	-368.79%	-343.86%	-389.68%	-256.26%	270.18%	100.00%	-
Tax	-930	-1,930	-676	-1,672	1,419	-46	-4,397	-22.80%
YoY %	51.81%	-185.50%	59.57%	-217.83%	3,184.78%	98.95%	-	-
Horiz. %	21.15%	43.89%	15.37%	38.03%	-32.27%	1.05%	100.00%	-
NP	48,244	25,910	25,282	27,745	20,764	-20,442	-11,946	-
YoY %	86.20%	2.48%	-8.88%	33.62%	201.58%	-71.12%	-	-
Horiz. %	-403.85%	-216.89%	-211.64%	-232.25%	-173.82%	171.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,244	25,910	25,282	27,898	21,091	-21,320	-11,946	-
YoY %	86.20%	2.48%	-9.38%	32.27%	198.93%	-78.47%	-	-
Horiz. %	-403.85%	-216.89%	-211.64%	-233.53%	-176.55%	178.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.89%	6.93%	2.60%	5.68%	-7.34%	-	-	-
YoY %	-72.73%	166.54%	-54.23%	177.38%	0.00%	-	-	-
Horiz. %	-25.75%	-94.41%	-35.42%	-77.38%	100.00%	-	-	-
Total Cost	-35,333	-12,063	-7,842	-16,628	-8,339	40,701	64,865	-
YoY %	-192.90%	-53.83%	52.84%	-99.40%	-120.49%	-37.25%	-	-
Horiz. %	-54.47%	-18.60%	-12.09%	-25.63%	-12.86%	62.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,249	247,279	222,978	204,550	182,798	125,735	146,982	12.13%
YoY %	18.19%	10.90%	9.01%	11.90%	45.38%	-14.46%	-	-
Horiz. %	198.83%	168.24%	151.70%	139.17%	124.37%	85.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	292,249	247,279	222,978	204,550	182,798	125,735	146,982	12.13%
YoY %	18.19%	10.90%	9.01%	11.90%	45.38%	-14.46%	-	-
Horiz. %	198.83%	168.24%	151.70%	139.17%	124.37%	85.54%	100.00%	-
NOSH	179,293	179,187	179,821	179,430	179,214	179,622	179,247	0.00%
YoY %	0.06%	-0.35%	0.22%	0.12%	-0.23%	0.21%	-	-
Horiz. %	100.03%	99.97%	100.32%	100.10%	99.98%	100.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	373.67%	187.12%	144.97%	249.57%	167.11%	-100.90%	-22.57%	-
YoY %	99.70%	29.07%	-41.91%	49.34%	265.62%	-347.05%	-	-
Horiz. %	-1,655.60%	-829.07%	-642.31%	-1,105.76%	-740.41%	447.05%	100.00%	-
ROE	16.51%	10.48%	11.34%	13.64%	11.54%	-16.96%	-8.13%	-
YoY %	57.54%	-7.58%	-16.86%	18.20%	168.04%	-108.61%	-	-
Horiz. %	-203.08%	-128.91%	-139.48%	-167.77%	-141.94%	208.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	7.20	7.73	9.70	6.20	6.93	11.28	29.52	-20.94%
YoY %	-6.86%	-20.31%	56.45%	-10.53%	-38.56%	-61.79%	-	-
Horiz. %	24.39%	26.19%	32.86%	21.00%	23.48%	38.21%	100.00%	-
EPS	26.91	14.46	14.06	15.55	11.77	-11.87	-6.66	-
YoY %	86.10%	2.84%	-9.58%	32.12%	199.16%	-78.23%	-	-
Horiz. %	-404.05%	-217.12%	-211.11%	-233.48%	-176.73%	178.23%	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	1.63	1.38	1.24	1.14	1.02	0.70	0.82	12.12%
YoY %	18.12%	11.29%	8.77%	11.76%	45.71%	-14.63%	-	-
Horiz. %	198.78%	168.29%	151.22%	139.02%	124.39%	85.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 179,430
RPS	3.20	3.43	4.32	2.76	3.08	5.02	13.12	-20.94%
YoY %	-6.71%	-20.60%	56.52%	-10.39%	-38.65%	-61.74%	-	-
Horiz. %	24.39%	26.14%	32.93%	21.04%	23.48%	38.26%	100.00%	-
EPS	11.96	6.42	6.27	6.91	5.23	-5.28	-2.96	-
YoY %	86.29%	2.39%	-9.26%	32.12%	199.05%	-78.38%	-	-
Horiz. %	-404.05%	-216.89%	-211.82%	-233.45%	-176.69%	178.38%	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	0.7243	0.6129	0.5526	0.507	0.453	0.3116	0.3643	12.12%
YoY %	18.18%	10.91%	8.99%	11.92%	45.38%	-14.47%	-	-
Horiz. %	198.82%	168.24%	151.69%	139.17%	124.35%	85.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.87	0.62	0.74	0.91	0.52	0.50	0.49	-
P/RPS	12.08	8.02	7.63	14.69	7.50	4.43	1.66	39.18%
YoY %	50.62%	5.11%	-48.06%	95.87%	69.30%	166.87%	-	-
Horiz. %	727.71%	483.13%	459.64%	884.94%	451.81%	266.87%	100.00%	-
P/EPS	3.23	4.29	5.26	5.85	4.42	-4.21	-7.35	-
YoY %	-24.71%	-18.44%	-10.09%	32.35%	204.99%	42.72%	-	-
Horiz. %	-43.95%	-58.37%	-71.56%	-79.59%	-60.14%	57.28%	100.00%	-
EY	30.93	23.32	19.00	17.09	22.63	-23.74	-13.60	-
YoY %	32.63%	22.74%	11.18%	-24.48%	195.32%	-74.56%	-	-
Horiz. %	-227.43%	-171.47%	-139.71%	-125.66%	-166.40%	174.56%	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	0.53	0.45	0.60	0.80	0.51	0.71	0.60	-2.04%
YoY %	17.78%	-25.00%	-25.00%	56.86%	-28.17%	18.33%	-	-
Horiz. %	88.33%	75.00%	100.00%	133.33%	85.00%	118.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	27/08/09	27/08/08	28/08/07	30/08/06	29/08/05	30/08/04	-
Price	1.14	0.66	0.77	0.90	0.46	0.56	0.51	-
P/RPS	15.83	8.54	7.94	14.53	6.63	4.97	1.73	44.59%
YoY %	85.36%	7.56%	-45.35%	119.16%	33.40%	187.28%	-	-
Horiz. %	915.03%	493.64%	458.96%	839.88%	383.24%	287.28%	100.00%	-
P/EPS	4.24	4.56	5.48	5.79	3.91	-4.72	-7.65	-
YoY %	-7.02%	-16.79%	-5.35%	48.08%	182.84%	38.30%	-	-
Horiz. %	-55.42%	-59.61%	-71.63%	-75.69%	-51.11%	61.70%	100.00%	-
EY	23.60	21.91	18.26	17.28	25.58	-21.20	-13.07	-
YoY %	7.71%	19.99%	5.67%	-32.45%	220.66%	-62.20%	-	-
Horiz. %	-180.57%	-167.64%	-139.71%	-132.21%	-195.72%	162.20%	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	0.70	0.48	0.62	0.79	0.45	0.80	0.62	2.04%
YoY %	45.83%	-22.58%	-21.52%	75.56%	-43.75%	29.03%	-	-
Horiz. %	112.90%	77.42%	100.00%	127.42%	72.58%	129.03%	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