[GOPENG] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 82.88%
YoY- 44.24%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,459 6,851 14,200 26,293 5,575 9,782 15,283 -37.92%
PBT -6,349 -5,570 -176 1,670 -3,473 -3,089 -2,398 91.04%
Tax -1,422 -1,098 -765 -2,304 -230 -1,143 -828 43.26%
NP -7,771 -6,668 -941 -634 -3,703 -4,232 -3,226 79.40%
-
NP to SH -7,771 -6,668 -941 -634 -3,703 -4,232 -3,226 79.40%
-
Tax Rate - - - 137.96% - - - -
Total Cost 15,230 13,519 15,141 26,927 9,278 14,014 18,509 -12.15%
-
Net Worth 138,190 146,982 153,817 152,685 153,844 157,803 161,299 -9.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 138,190 146,982 153,817 152,685 153,844 157,803 161,299 -9.76%
NOSH 179,468 179,247 180,961 179,629 178,888 179,322 179,222 0.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -104.18% -97.33% -6.63% -2.41% -66.42% -43.26% -21.11% -
ROE -5.62% -4.54% -0.61% -0.42% -2.41% -2.68% -2.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.16 3.82 7.85 14.64 3.12 5.45 8.53 -37.96%
EPS -4.33 -3.72 -0.52 -0.35 -2.07 -2.36 -1.80 79.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.82 0.85 0.85 0.86 0.88 0.90 -9.85%
Adjusted Per Share Value based on latest NOSH - 179,629
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.85 1.70 3.52 6.52 1.38 2.42 3.79 -37.92%
EPS -1.93 -1.65 -0.23 -0.16 -0.92 -1.05 -0.80 79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3425 0.3643 0.3812 0.3784 0.3813 0.3911 0.3998 -9.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.54 0.49 0.51 0.57 0.50 0.44 0.36 -
P/RPS 12.99 12.82 6.50 3.89 16.04 8.07 4.22 111.17%
P/EPS -12.47 -13.17 -98.08 -161.50 -24.15 -18.64 -20.00 -26.95%
EY -8.02 -7.59 -1.02 -0.62 -4.14 -5.36 -5.00 36.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.67 0.58 0.50 0.40 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 30/08/04 27/05/04 27/02/04 28/11/03 28/08/03 27/05/03 -
Price 0.58 0.51 0.50 0.55 0.68 0.53 0.44 -
P/RPS 13.96 13.34 6.37 3.76 21.82 9.72 5.16 93.80%
P/EPS -13.39 -13.71 -96.15 -155.83 -32.85 -22.46 -24.44 -32.97%
EY -7.47 -7.29 -1.04 -0.64 -3.04 -4.45 -4.09 49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.59 0.65 0.79 0.60 0.49 32.71%

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