[GOPENG] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 46.21%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 37,978 17,592 11,417 6,629 24,973 14,378 7,610 191.17%
PBT 865 1,721 -2,492 -1,323 -1,990 -249 1,886 -40.44%
Tax -852 -571 2,492 1,323 1,990 249 -337 85.27%
NP 13 1,150 0 0 0 0 1,549 -95.83%
-
NP to SH 13 1,150 -2,879 -1,492 -2,774 -773 1,549 -95.83%
-
Tax Rate 98.50% 33.18% - - - - 17.87% -
Total Cost 37,965 16,442 11,417 6,629 24,973 14,378 6,061 238.66%
-
Net Worth 119,600 174,416 158,344 165,984 12,482,999 220,304 197,927 -28.45%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 119,600 174,416 158,344 165,984 12,482,999 220,304 197,927 -28.45%
NOSH 130,000 191,666 179,937 186,499 13,870,000 193,249 172,111 -17.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.03% 6.54% 0.00% 0.00% 0.00% 0.00% 20.35% -
ROE 0.01% 0.66% -1.82% -0.90% -0.02% -0.35% 0.78% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.21 9.18 6.34 3.55 0.18 7.44 4.42 250.95%
EPS 0.01 0.60 -1.60 -0.80 -0.02 -0.40 0.90 -94.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.88 0.89 0.90 1.14 1.15 -13.78%
Adjusted Per Share Value based on latest NOSH - 186,499
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.41 4.36 2.83 1.64 6.19 3.56 1.89 190.72%
EPS 0.00 0.29 -0.71 -0.37 -0.69 -0.19 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2964 0.4323 0.3924 0.4114 30.9376 0.546 0.4905 -28.45%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.35 0.37 0.55 0.52 0.57 0.49 0.44 -
P/RPS 1.20 4.03 8.67 14.63 316.58 6.59 9.95 -75.49%
P/EPS 3,500.00 61.67 -34.38 -65.00 -2,850.00 -122.50 48.89 1610.75%
EY 0.03 1.62 -2.91 -1.54 -0.04 -0.82 2.05 -93.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.63 0.58 0.63 0.43 0.38 0.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 26/08/02 17/05/02 28/02/02 29/11/01 27/08/01 -
Price 0.37 0.37 0.48 0.61 0.50 0.62 0.64 -
P/RPS 1.27 4.03 7.57 17.16 277.70 8.33 14.47 -80.16%
P/EPS 3,700.00 61.67 -30.00 -76.25 -2,500.00 -155.00 71.11 1283.74%
EY 0.03 1.62 -3.33 -1.31 -0.04 -0.65 1.41 -92.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.55 0.69 0.56 0.54 0.56 -20.04%

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