[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -34.75%
YoY- -37.81%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 10,764 12,296 35,929 38,012 42,100 56,800 56,934 -67.09%
PBT -11,250 -16,396 -20,517 -16,126 -11,492 -704 -7,290 33.57%
Tax -1,732 -1,396 -2,060 -4,380 -3,726 -3,060 -4,505 -47.15%
NP -12,982 -17,792 -22,577 -20,506 -15,218 -3,764 -11,795 6.60%
-
NP to SH -12,704 -17,792 -22,577 -20,506 -15,218 -3,764 -11,795 5.07%
-
Tax Rate - - - - - - - -
Total Cost 23,746 30,088 58,506 58,518 57,318 60,564 68,729 -50.79%
-
Net Worth 125,604 127,341 168,532 138,025 147,155 153,817 152,528 -12.15%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 125,604 127,341 168,532 138,025 147,155 153,817 152,528 -12.15%
NOSH 179,435 179,354 179,289 179,254 179,457 180,961 179,445 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -120.61% -144.70% -62.84% -53.95% -36.15% -6.63% -20.72% -
ROE -10.11% -13.97% -13.40% -14.86% -10.34% -2.45% -7.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.00 6.86 20.04 21.21 23.46 31.39 31.73 -67.08%
EPS -7.08 -9.92 -12.59 -11.44 -8.48 -2.08 -6.58 5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.94 0.77 0.82 0.85 0.85 -12.15%
Adjusted Per Share Value based on latest NOSH - 179,468
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.67 3.05 8.90 9.42 10.43 14.08 14.11 -67.07%
EPS -3.15 -4.41 -5.60 -5.08 -3.77 -0.93 -2.92 5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3113 0.3156 0.4177 0.3421 0.3647 0.3812 0.378 -12.15%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.64 0.55 0.54 0.49 0.51 0.57 -
P/RPS 8.33 9.34 2.74 2.55 2.09 1.62 1.80 177.96%
P/EPS -7.06 -6.45 -4.37 -4.72 -5.78 -24.52 -8.67 -12.80%
EY -14.16 -15.50 -22.90 -21.19 -17.31 -4.08 -11.53 14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 0.59 0.70 0.60 0.60 0.67 3.94%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 24/11/04 30/08/04 27/05/04 27/02/04 -
Price 0.56 0.55 0.80 0.58 0.51 0.50 0.55 -
P/RPS 9.34 8.02 3.99 2.74 2.17 1.59 1.73 208.06%
P/EPS -7.91 -5.54 -6.35 -5.07 -6.01 -24.04 -8.37 -3.70%
EY -12.64 -18.04 -15.74 -19.72 -16.63 -4.16 -11.95 3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.85 0.75 0.62 0.59 0.65 14.86%

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