[GOPENG] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 29.74%
YoY- 67.85%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 14,005 14,581 15,583 16,878 5,971 24,803 55,850 -20.58%
PBT 42,545 18,562 32,165 25,094 12,623 -24,441 -5,068 -
Tax -1,175 -1,547 -771 -1,539 1,172 -643 -4,442 -19.87%
NP 41,370 17,015 31,394 23,555 13,795 -25,084 -9,510 -
-
NP to SH 41,370 17,015 31,394 23,783 14,169 -26,084 -9,510 -
-
Tax Rate 2.76% 8.33% 2.40% 6.13% -9.28% - - -
Total Cost -27,365 -2,434 -15,811 -6,677 -7,824 49,887 65,360 -
-
Net Worth 272,464 235,009 226,038 215,272 0 127,341 153,817 9.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 272,464 235,009 226,038 215,272 0 127,341 153,817 9.99%
NOSH 179,253 179,396 179,395 179,393 187,200 179,354 180,961 -0.15%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 295.39% 116.69% 201.46% 139.56% 231.03% -101.13% -17.03% -
ROE 15.18% 7.24% 13.89% 11.05% 0.00% -20.48% -6.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.81 8.13 8.69 9.41 3.19 13.83 30.86 -20.45%
EPS 23.08 9.48 17.50 13.26 7.57 -14.54 -5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.31 1.26 1.20 0.00 0.71 0.85 10.16%
Adjusted Per Share Value based on latest NOSH - 179,393
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.47 3.61 3.86 4.18 1.48 6.15 13.84 -20.58%
EPS 10.25 4.22 7.78 5.89 3.51 -6.46 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6753 0.5824 0.5602 0.5335 0.00 0.3156 0.3812 9.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.94 0.65 0.85 0.66 0.56 0.64 0.51 -
P/RPS 12.03 8.00 9.79 7.02 17.56 4.63 1.65 39.22%
P/EPS 4.07 6.85 4.86 4.98 7.40 -4.40 -9.70 -
EY 24.55 14.59 20.59 20.09 13.52 -22.72 -10.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.67 0.55 0.00 0.90 0.60 0.54%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 28/05/07 29/05/06 26/05/05 27/05/04 -
Price 0.87 0.66 0.86 0.86 0.55 0.55 0.50 -
P/RPS 11.14 8.12 9.90 9.14 17.24 3.98 1.62 37.87%
P/EPS 3.77 6.96 4.91 6.49 7.27 -3.78 -9.51 -
EY 26.53 14.37 20.35 15.42 13.76 -26.44 -10.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.68 0.72 0.00 0.77 0.59 -0.57%

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