[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.24%
YoY- -1070.43%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 42,100 56,800 56,934 40,854 50,130 61,132 37,978 7.11%
PBT -11,492 -704 -7,290 -11,946 -10,974 -9,592 865 -
Tax -3,726 -3,060 -4,505 -2,933 -3,942 -3,312 -852 167.66%
NP -15,218 -3,764 -11,795 -14,880 -14,916 -12,904 13 -
-
NP to SH -15,218 -3,764 -11,795 -14,880 -14,916 -12,904 13 -
-
Tax Rate - - - - - - 98.50% -
Total Cost 57,318 60,564 68,729 55,734 65,046 74,036 37,965 31.63%
-
Net Worth 147,155 153,817 152,528 154,302 157,765 161,299 119,600 14.83%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 147,155 153,817 152,528 154,302 157,765 161,299 119,600 14.83%
NOSH 179,457 180,961 179,445 179,421 179,278 179,222 130,000 24.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -36.15% -6.63% -20.72% -36.42% -29.75% -21.11% 0.03% -
ROE -10.34% -2.45% -7.73% -9.64% -9.45% -8.00% 0.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.46 31.39 31.73 22.77 27.96 34.11 29.21 -13.60%
EPS -8.48 -2.08 -6.58 -8.29 -8.32 -7.20 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.85 0.85 0.86 0.88 0.90 0.92 -7.39%
Adjusted Per Share Value based on latest NOSH - 178,888
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.43 14.08 14.11 10.13 12.42 15.15 9.41 7.10%
EPS -3.77 -0.93 -2.92 -3.69 -3.70 -3.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3647 0.3812 0.378 0.3824 0.391 0.3998 0.2964 14.84%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.49 0.51 0.57 0.50 0.44 0.36 0.35 -
P/RPS 2.09 1.62 1.80 2.20 1.57 1.06 1.20 44.80%
P/EPS -5.78 -24.52 -8.67 -6.03 -5.29 -5.00 3,500.00 -
EY -17.31 -4.08 -11.53 -16.59 -18.91 -20.00 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.67 0.58 0.50 0.40 0.38 35.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 27/05/04 27/02/04 28/11/03 28/08/03 27/05/03 27/02/03 -
Price 0.51 0.50 0.55 0.68 0.53 0.44 0.37 -
P/RPS 2.17 1.59 1.73 2.99 1.90 1.29 1.27 42.97%
P/EPS -6.01 -24.04 -8.37 -8.20 -6.37 -6.11 3,700.00 -
EY -16.63 -4.16 -11.95 -12.20 -15.70 -16.36 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.65 0.79 0.60 0.49 0.40 33.96%

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