[GOPENG] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -680.93%
YoY- -91.34%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 8,761 1,598 704 1,362 2,307 3,074 7,419 11.75%
PBT 5,197 441 28,456 -14,749 -1,525 -4,099 -8,423 -
Tax -254 0 1,840 -167 -501 -349 2,226 -
NP 4,943 441 30,296 -14,916 -2,026 -4,448 -6,197 -
-
NP to SH 5,018 468 30,474 -14,869 -1,904 -4,448 -7,197 -
-
Tax Rate 4.89% 0.00% -6.47% - - - - -
Total Cost 3,818 1,157 -29,592 16,278 4,333 7,522 13,616 -57.25%
-
Net Worth 182,798 0 177,570 111,203 125,735 127,341 132,536 23.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,798 0 177,570 111,203 125,735 127,341 132,536 23.97%
NOSH 179,214 187,200 179,364 179,360 179,622 179,354 179,104 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 56.42% 27.60% 4,303.41% -1,095.15% -87.82% -144.70% -83.53% -
ROE 2.75% 0.00% 17.16% -13.37% -1.51% -3.49% -5.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.89 0.85 0.39 0.76 1.28 1.71 4.14 11.77%
EPS 2.80 0.26 16.99 -8.29 -1.06 -2.48 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.00 0.99 0.62 0.70 0.71 0.74 23.92%
Adjusted Per Share Value based on latest NOSH - 179,360
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.17 0.40 0.17 0.34 0.57 0.76 1.84 11.65%
EPS 1.24 0.12 7.55 -3.69 -0.47 -1.10 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.453 0.00 0.4401 0.2756 0.3116 0.3156 0.3285 23.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.52 0.56 0.50 0.56 0.50 0.64 0.55 -
P/RPS 10.64 65.60 127.39 73.75 38.93 37.34 13.28 -13.77%
P/EPS 18.57 224.00 2.94 -6.76 -47.17 -25.81 -13.69 -
EY 5.38 0.45 33.98 -14.80 -2.12 -3.88 -7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.51 0.90 0.71 0.90 0.74 -22.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 28/11/05 29/08/05 26/05/05 28/02/05 -
Price 0.46 0.55 0.47 0.50 0.56 0.55 0.80 -
P/RPS 9.41 64.43 119.75 65.84 43.60 32.09 19.31 -38.15%
P/EPS 16.43 220.00 2.77 -6.03 -52.83 -22.18 -19.91 -
EY 6.09 0.45 36.15 -16.58 -1.89 -4.51 -5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.47 0.81 0.80 0.77 1.08 -44.30%

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