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

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
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 12,911 13,847 17,440 11,117 12,425 20,259 52,919 -20.94%
PBT 49,174 27,840 25,958 29,417 19,345 -20,396 -7,549 -
Tax -930 -1,930 -676 -1,672 1,419 -46 -4,397 -22.80%
NP 48,244 25,910 25,282 27,745 20,764 -20,442 -11,946 -
-
NP to SH 48,244 25,910 25,282 27,898 21,091 -21,320 -11,946 -
-
Tax Rate 1.89% 6.93% 2.60% 5.68% -7.34% - - -
Total Cost -35,333 -12,063 -7,842 -16,628 -8,339 40,701 64,865 -
-
Net Worth 292,249 247,279 222,978 204,550 182,798 125,735 146,982 12.13%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 292,249 247,279 222,978 204,550 182,798 125,735 146,982 12.13%
NOSH 179,293 179,187 179,821 179,430 179,214 179,622 179,247 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 373.67% 187.12% 144.97% 249.57% 167.11% -100.90% -22.57% -
ROE 16.51% 10.48% 11.34% 13.64% 11.54% -16.96% -8.13% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.20 7.73 9.70 6.20 6.93 11.28 29.52 -20.94%
EPS 26.91 14.46 14.06 15.55 11.77 -11.87 -6.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.38 1.24 1.14 1.02 0.70 0.82 12.12%
Adjusted Per Share Value based on latest NOSH - 179,430
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.20 3.43 4.32 2.76 3.08 5.02 13.12 -20.94%
EPS 11.96 6.42 6.27 6.91 5.23 -5.28 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7243 0.6129 0.5526 0.507 0.453 0.3116 0.3643 12.12%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 3.23 4.29 5.26 5.85 4.42 -4.21 -7.35 -
EY 30.93 23.32 19.00 17.09 22.63 -23.74 -13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.60 0.80 0.51 0.71 0.60 -2.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 4.24 4.56 5.48 5.79 3.91 -4.72 -7.65 -
EY 23.60 21.91 18.26 17.28 25.58 -21.20 -13.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.62 0.79 0.45 0.80 0.62 2.04%

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