[GOPENG] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -33.29%
YoY- -77.46%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 16,887 13,877 13,049 14,162 54,803 51,026 28,187 -8.17%
PBT 27,787 22,725 47,116 -28,796 -10,425 -9,816 -681 -
Tax -966 -1,557 1,471 1,209 -5,589 -2,482 -170 33.54%
NP 26,821 21,168 48,587 -27,587 -16,014 -12,298 -851 -
-
NP to SH 26,821 21,264 48,924 -28,418 -16,014 -12,298 -851 -
-
Tax Rate 3.48% 6.85% -3.12% - - - - -
Total Cost -9,934 -7,291 -35,538 41,749 70,817 63,324 29,038 -
-
Net Worth 231,230 211,597 195,446 111,203 138,190 153,844 166,654 5.60%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 231,230 211,597 195,446 111,203 138,190 153,844 166,654 5.60%
NOSH 179,248 179,320 179,308 179,360 179,468 178,888 183,136 -0.35%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 158.83% 152.54% 372.34% -194.80% -29.22% -24.10% -3.02% -
ROE 11.60% 10.05% 25.03% -25.55% -11.59% -7.99% -0.51% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.42 7.74 7.28 7.90 30.54 28.52 15.39 -7.84%
EPS 14.96 11.86 27.28 -15.84 -8.92 -6.87 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.18 1.09 0.62 0.77 0.86 0.91 5.98%
Adjusted Per Share Value based on latest NOSH - 179,360
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.19 3.44 3.23 3.51 13.58 12.65 6.99 -8.16%
EPS 6.65 5.27 12.13 -7.04 -3.97 -3.05 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5731 0.5244 0.4844 0.2756 0.3425 0.3813 0.413 5.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.61 0.88 0.48 0.56 0.54 0.50 0.37 -
P/RPS 6.47 11.37 6.60 7.09 1.77 1.75 2.40 17.95%
P/EPS 4.08 7.42 1.76 -3.53 -6.05 -7.27 -79.62 -
EY 24.53 13.48 56.84 -28.29 -16.52 -13.75 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.75 0.44 0.90 0.70 0.58 0.41 2.30%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 16/11/07 07/11/06 28/11/05 24/11/04 28/11/03 28/11/02 -
Price 0.57 0.89 0.51 0.50 0.58 0.68 0.37 -
P/RPS 6.05 11.50 7.01 6.33 1.90 2.38 2.40 16.64%
P/EPS 3.81 7.51 1.87 -3.16 -6.50 -9.89 -79.62 -
EY 26.25 13.32 53.50 -31.69 -15.38 -10.11 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 0.47 0.81 0.75 0.79 0.41 1.18%

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