[GOPENG] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -304.3%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 10,710 20,884 10,764 42,100 50,130 22,834 15,220 -5.68%
PBT 30,882 11,276 -11,250 -11,492 -10,974 -4,984 3,772 41.94%
Tax -776 -508 -1,732 -3,726 -3,942 4,984 -674 2.37%
NP 30,106 10,768 -12,982 -15,218 -14,916 0 3,098 46.05%
-
NP to SH 30,106 10,970 -12,704 -15,218 -14,916 -5,758 3,098 46.05%
-
Tax Rate 2.51% 4.51% - - - - 17.87% -
Total Cost -19,396 10,116 23,746 57,318 65,046 22,834 12,122 -
-
Net Worth 204,534 182,833 125,604 147,155 157,765 158,344 197,927 0.54%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 204,534 182,833 125,604 147,155 157,765 158,344 197,927 0.54%
NOSH 179,415 179,248 179,435 179,457 179,278 179,937 172,111 0.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 281.10% 51.56% -120.61% -36.15% -29.75% 0.00% 20.35% -
ROE 14.72% 6.00% -10.11% -10.34% -9.45% -3.64% 1.57% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.97 11.65 6.00 23.46 27.96 12.69 8.84 -6.33%
EPS 16.78 6.12 -7.08 -8.48 -8.32 -3.20 1.80 45.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.02 0.70 0.82 0.88 0.88 1.15 -0.14%
Adjusted Per Share Value based on latest NOSH - 179,247
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.65 5.18 2.67 10.43 12.42 5.66 3.77 -5.70%
EPS 7.46 2.72 -3.15 -3.77 -3.70 -1.43 0.77 45.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5069 0.4531 0.3113 0.3647 0.391 0.3924 0.4905 0.54%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.52 0.50 0.49 0.44 0.55 0.44 -
P/RPS 15.24 4.46 8.33 2.09 1.57 4.33 4.98 20.48%
P/EPS 5.42 8.50 -7.06 -5.78 -5.29 -17.19 24.44 -22.19%
EY 18.44 11.77 -14.16 -17.31 -18.91 -5.82 4.09 28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.51 0.71 0.60 0.50 0.63 0.38 13.20%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 30/08/06 29/08/05 30/08/04 28/08/03 26/08/02 27/08/01 -
Price 0.90 0.46 0.56 0.51 0.53 0.48 0.64 -
P/RPS 15.08 3.95 9.34 2.17 1.90 3.78 7.24 13.00%
P/EPS 5.36 7.52 -7.91 -6.01 -6.37 -15.00 35.56 -27.03%
EY 18.64 13.30 -12.64 -16.63 -15.70 -6.67 2.81 37.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.45 0.80 0.62 0.60 0.55 0.56 5.89%

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