[GOPENG] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 131.97%
YoY- 272.16%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 12,891 16,887 13,877 13,049 14,162 54,803 51,026 -20.47%
PBT 29,782 27,787 22,725 47,116 -28,796 -10,425 -9,816 -
Tax -1,805 -966 -1,557 1,471 1,209 -5,589 -2,482 -5.16%
NP 27,977 26,821 21,168 48,587 -27,587 -16,014 -12,298 -
-
NP to SH 27,977 26,821 21,264 48,924 -28,418 -16,014 -12,298 -
-
Tax Rate 6.06% 3.48% 6.85% -3.12% - - - -
Total Cost -15,086 -9,934 -7,291 -35,538 41,749 70,817 63,324 -
-
Net Worth 254,677 231,230 211,597 195,446 111,203 138,190 153,844 8.75%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 254,677 231,230 211,597 195,446 111,203 138,190 153,844 8.75%
NOSH 179,350 179,248 179,320 179,308 179,360 179,468 178,888 0.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 217.03% 158.83% 152.54% 372.34% -194.80% -29.22% -24.10% -
ROE 10.99% 11.60% 10.05% 25.03% -25.55% -11.59% -7.99% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.19 9.42 7.74 7.28 7.90 30.54 28.52 -20.50%
EPS 15.60 14.96 11.86 27.28 -15.84 -8.92 -6.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.29 1.18 1.09 0.62 0.77 0.86 8.70%
Adjusted Per Share Value based on latest NOSH - 179,308
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.19 4.19 3.44 3.23 3.51 13.58 12.65 -20.49%
EPS 6.93 6.65 5.27 12.13 -7.04 -3.97 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6312 0.5731 0.5244 0.4844 0.2756 0.3425 0.3813 8.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.69 0.61 0.88 0.48 0.56 0.54 0.50 -
P/RPS 9.60 6.47 11.37 6.60 7.09 1.77 1.75 32.76%
P/EPS 4.42 4.08 7.42 1.76 -3.53 -6.05 -7.27 -
EY 22.61 24.53 13.48 56.84 -28.29 -16.52 -13.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.75 0.44 0.90 0.70 0.58 -2.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 20/11/08 16/11/07 07/11/06 28/11/05 24/11/04 28/11/03 -
Price 0.69 0.57 0.89 0.51 0.50 0.58 0.68 -
P/RPS 9.60 6.05 11.50 7.01 6.33 1.90 2.38 26.14%
P/EPS 4.42 3.81 7.51 1.87 -3.16 -6.50 -9.89 -
EY 22.61 26.25 13.32 53.50 -31.69 -15.38 -10.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.75 0.47 0.81 0.75 0.79 -7.64%

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