[GOPENG] QoQ 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- 25.44%
YoY- 38.42%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 20,386 6,175 4,788 6,629 10,595 6,768 4,815 161.02%
PBT -856 4,213 -1,170 -1,323 -1,742 -2,134 4,311 -
Tax -281 -184 2,557 1,323 1,742 2,134 -339 -11.72%
NP -1,137 4,029 1,387 0 0 0 3,972 -
-
NP to SH -1,137 4,029 1,387 -1,492 -2,001 -2,322 3,972 -
-
Tax Rate - 4.37% - - - - 7.86% -
Total Cost 21,523 2,146 3,401 6,629 10,595 6,768 843 761.96%
-
Net Worth 166,038 166,654 152,569 165,984 18,008,999 203,621 207,627 -13.80%
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 166,038 166,654 152,569 165,984 18,008,999 203,621 207,627 -13.80%
NOSH 180,476 183,136 173,374 186,499 20,010,000 178,615 180,545 -0.02%
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 -5.58% 65.25% 28.97% 0.00% 0.00% 0.00% 82.49% -
ROE -0.68% 2.42% 0.91% -0.90% -0.01% -1.14% 1.91% -
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 11.30 3.37 2.76 3.55 0.05 3.79 2.67 160.95%
EPS -0.63 2.20 -0.80 -0.80 -0.01 -1.30 2.20 -
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 5.05 1.53 1.19 1.64 2.63 1.68 1.19 161.42%
EPS -0.28 1.00 0.34 -0.37 -0.50 -0.58 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4115 0.413 0.3781 0.4114 44.6331 0.5047 0.5146 -13.81%
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 3.10 10.97 19.92 14.63 1,076.52 12.93 16.50 -67.09%
P/EPS -55.56 16.82 68.75 -65.00 -5,700.00 -37.69 20.00 -
EY -1.80 5.95 1.45 -1.54 -0.02 -2.65 5.00 -
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 3.28 10.97 17.38 17.16 944.31 16.36 24.00 -73.37%
P/EPS -58.73 16.82 60.00 -76.25 -5,000.00 -47.69 29.09 -
EY -1.70 5.95 1.67 -1.31 -0.02 -2.10 3.44 -
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