[GOPENG] QoQ Cumulative 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- -49.64%
YoY- -1070.43%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,050 14,200 56,934 30,641 25,065 15,283 37,978 -32.54%
PBT -5,746 -176 -7,290 -8,960 -5,487 -2,398 865 -
Tax -1,863 -765 -4,505 -2,200 -1,971 -828 -852 68.54%
NP -7,609 -941 -11,795 -11,160 -7,458 -3,226 13 -
-
NP to SH -7,609 -941 -11,795 -11,160 -7,458 -3,226 13 -
-
Tax Rate - - - - - - 98.50% -
Total Cost 28,659 15,141 68,729 41,801 32,523 18,509 37,965 -17.10%
-
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 -5.17% -0.61% -7.73% -7.23% -4.73% -2.00% 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 11.73 7.85 31.73 17.08 13.98 8.53 29.21 -45.59%
EPS -4.24 -0.52 -6.58 -6.22 -4.16 -1.80 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 5.22 3.52 14.11 7.59 6.21 3.79 9.41 -32.51%
EPS -1.89 -0.23 -2.92 -2.77 -1.85 -0.80 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 4.18 6.50 1.80 2.93 3.15 4.22 1.20 129.96%
P/EPS -11.56 -98.08 -8.67 -8.04 -10.58 -20.00 3,500.00 -
EY -8.65 -1.02 -11.53 -12.44 -9.45 -5.00 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 4.35 6.37 1.73 3.98 3.79 5.16 1.27 127.39%
P/EPS -12.03 -96.15 -8.37 -10.93 -12.74 -24.44 3,700.00 -
EY -8.31 -1.04 -11.95 -9.15 -7.85 -4.09 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