[GOPENG] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 190.48%
YoY- 273.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 9,782 15,283 20,386 6,175 4,788 6,629 10,595 -5.19%
PBT -3,089 -2,398 -856 4,213 -1,170 -1,323 -1,742 46.65%
Tax -1,143 -828 -281 -184 2,557 1,323 1,742 -
NP -4,232 -3,226 -1,137 4,029 1,387 0 0 -
-
NP to SH -4,232 -3,226 -1,137 4,029 1,387 -1,492 -2,001 64.99%
-
Tax Rate - - - 4.37% - - - -
Total Cost 14,014 18,509 21,523 2,146 3,401 6,629 10,595 20.55%
-
Net Worth 157,803 161,299 166,038 166,654 152,569 165,984 18,008,999 -95.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 157,803 161,299 166,038 166,654 152,569 165,984 18,008,999 -95.78%
NOSH 179,322 179,222 180,476 183,136 173,374 186,499 20,010,000 -95.72%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -43.26% -21.11% -5.58% 65.25% 28.97% 0.00% 0.00% -
ROE -2.68% -2.00% -0.68% 2.42% 0.91% -0.90% -0.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.45 8.53 11.30 3.37 2.76 3.55 0.05 2201.52%
EPS -2.36 -1.80 -0.63 2.20 -0.80 -0.80 -0.01 3757.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.92 0.91 0.88 0.89 0.90 -1.49%
Adjusted Per Share Value based on latest NOSH - 183,136
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.42 3.79 5.05 1.53 1.19 1.64 2.63 -5.41%
EPS -1.05 -0.80 -0.28 1.00 0.34 -0.37 -0.50 64.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3911 0.3998 0.4115 0.413 0.3781 0.4114 44.6331 -95.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.44 0.36 0.35 0.37 0.55 0.52 0.57 -
P/RPS 8.07 4.22 3.10 10.97 19.92 14.63 1,076.52 -96.20%
P/EPS -18.64 -20.00 -55.56 16.82 68.75 -65.00 -5,700.00 -97.81%
EY -5.36 -5.00 -1.80 5.95 1.45 -1.54 -0.02 4099.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.38 0.41 0.63 0.58 0.63 -14.31%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 17/05/02 28/02/02 -
Price 0.53 0.44 0.37 0.37 0.48 0.61 0.50 -
P/RPS 9.72 5.16 3.28 10.97 17.38 17.16 944.31 -95.30%
P/EPS -22.46 -24.44 -58.73 16.82 60.00 -76.25 -5,000.00 -97.30%
EY -4.45 -4.09 -1.70 5.95 1.67 -1.31 -0.02 3608.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.40 0.41 0.55 0.69 0.56 4.72%

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