[GOPENG] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -708.61%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,074 35,929 28,509 21,050 14,200 56,934 30,641 -78.37%
PBT -4,099 -20,517 -12,095 -5,746 -176 -7,290 -8,960 -40.59%
Tax -349 -2,060 -3,285 -1,863 -765 -4,505 -2,200 -70.66%
NP -4,448 -22,577 -15,380 -7,609 -941 -11,795 -11,160 -45.81%
-
NP to SH -4,448 -22,577 -15,380 -7,609 -941 -11,795 -11,160 -45.81%
-
Tax Rate - - - - - - - -
Total Cost 7,522 58,506 43,889 28,659 15,141 68,729 41,801 -68.09%
-
Net Worth 127,341 168,532 138,025 147,155 153,817 152,528 154,302 -12.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 127,341 168,532 138,025 147,155 153,817 152,528 154,302 -12.00%
NOSH 179,354 179,289 179,254 179,457 180,961 179,445 179,421 -0.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -144.70% -62.84% -53.95% -36.15% -6.63% -20.72% -36.42% -
ROE -3.49% -13.40% -11.14% -5.17% -0.61% -7.73% -7.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.71 20.04 15.90 11.73 7.85 31.73 17.08 -78.40%
EPS -2.48 -12.59 -8.58 -4.24 -0.52 -6.58 -6.22 -45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.94 0.77 0.82 0.85 0.85 0.86 -11.98%
Adjusted Per Share Value based on latest NOSH - 179,247
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.76 8.90 7.07 5.22 3.52 14.11 7.59 -78.40%
EPS -1.10 -5.60 -3.81 -1.89 -0.23 -2.92 -2.77 -45.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3156 0.4177 0.3421 0.3647 0.3812 0.378 0.3824 -12.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.64 0.55 0.54 0.49 0.51 0.57 0.50 -
P/RPS 37.34 2.74 3.40 4.18 6.50 1.80 2.93 444.75%
P/EPS -25.81 -4.37 -6.29 -11.56 -98.08 -8.67 -8.04 117.46%
EY -3.88 -22.90 -15.89 -8.65 -1.02 -11.53 -12.44 -53.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.59 0.70 0.60 0.60 0.67 0.58 33.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 24/11/04 30/08/04 27/05/04 27/02/04 28/11/03 -
Price 0.55 0.80 0.58 0.51 0.50 0.55 0.68 -
P/RPS 32.09 3.99 3.65 4.35 6.37 1.73 3.98 301.58%
P/EPS -22.18 -6.35 -6.76 -12.03 -96.15 -8.37 -10.93 60.21%
EY -4.51 -15.74 -14.79 -8.31 -1.04 -11.95 -9.15 -37.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.75 0.62 0.59 0.65 0.79 -1.69%

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