[GOPENG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 28.6%
YoY- 16.52%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,392 7,448 8,992 10,764 12,296 35,929 38,012 -69.56%
PBT 1,764 7,705 -27,668 -11,250 -16,396 -20,517 -16,126 -
Tax 0 1,184 -873 -1,732 -1,396 -2,060 -4,380 -
NP 1,764 8,889 -28,541 -12,982 -17,792 -22,577 -20,506 -
-
NP to SH 1,872 9,253 -28,294 -12,704 -17,792 -22,577 -20,506 -
-
Tax Rate 0.00% -15.37% - - - - - -
Total Cost 4,628 -1,441 37,533 23,746 30,088 58,506 58,518 -81.60%
-
Net Worth 0 177,528 111,217 125,604 127,341 168,532 138,025 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 177,528 111,217 125,604 127,341 168,532 138,025 -
NOSH 187,200 179,321 179,382 179,435 179,354 179,289 179,254 2.93%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 27.60% 119.35% -317.41% -120.61% -144.70% -62.84% -53.95% -
ROE 0.00% 5.21% -25.44% -10.11% -13.97% -13.40% -14.86% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.41 4.15 5.01 6.00 6.86 20.04 21.21 -70.46%
EPS 1.04 5.16 -15.77 -7.08 -9.92 -12.59 -11.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.99 0.62 0.70 0.71 0.94 0.77 -
Adjusted Per Share Value based on latest NOSH - 179,622
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.58 1.85 2.23 2.67 3.05 8.90 9.42 -69.61%
EPS 0.46 2.29 -7.01 -3.15 -4.41 -5.60 -5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.44 0.2756 0.3113 0.3156 0.4177 0.3421 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.56 0.50 0.56 0.50 0.64 0.55 0.54 -
P/RPS 16.40 12.04 11.17 8.33 9.34 2.74 2.55 246.22%
P/EPS 56.00 9.69 -3.55 -7.06 -6.45 -4.37 -4.72 -
EY 1.79 10.32 -28.17 -14.16 -15.50 -22.90 -21.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.90 0.71 0.90 0.59 0.70 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 28/11/05 29/08/05 26/05/05 28/02/05 24/11/04 -
Price 0.55 0.47 0.50 0.56 0.55 0.80 0.58 -
P/RPS 16.11 11.32 9.97 9.34 8.02 3.99 2.74 226.11%
P/EPS 55.00 9.11 -3.17 -7.91 -5.54 -6.35 -5.07 -
EY 1.82 10.98 -31.55 -12.64 -18.04 -15.74 -19.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.81 0.80 0.77 0.85 0.75 -

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