[GOPENG] YoY Cumulative 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- 139.94%
YoY- 248.77%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 6,744 28,509 30,641 17,592 14,378 17,093 30,311 1.61%
PBT -20,751 -12,095 -8,960 1,721 -249 2,437 -3,600 -1.84%
Tax -655 -3,285 -2,200 -571 249 -30 3,600 -
NP -21,406 -15,380 -11,160 1,150 0 2,407 0 -100.00%
-
NP to SH -21,221 -15,380 -11,160 1,150 -773 2,407 -3,525 -1.89%
-
Tax Rate - - - 33.18% - 1.23% - -
Total Cost 28,150 43,889 41,801 16,442 14,378 14,686 30,311 0.07%
-
Net Worth 111,217 138,025 154,302 174,416 220,304 206,570 228,405 0.76%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 111,217 138,025 154,302 174,416 220,304 206,570 228,405 0.76%
NOSH 179,382 179,254 179,421 191,666 193,249 179,626 179,846 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -317.41% -53.95% -36.42% 6.54% 0.00% 14.08% 0.00% -
ROE -19.08% -11.14% -7.23% 0.66% -0.35% 1.17% -1.54% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.76 15.90 17.08 9.18 7.44 9.52 16.85 1.60%
EPS -11.83 -8.58 -6.22 0.60 -0.40 1.34 -1.96 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.77 0.86 0.91 1.14 1.15 1.27 0.76%
Adjusted Per Share Value based on latest NOSH - 183,136
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1.67 7.07 7.59 4.36 3.56 4.24 7.51 1.61%
EPS -5.26 -3.81 -2.77 0.29 -0.19 0.60 -0.87 -1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.3421 0.3824 0.4323 0.546 0.512 0.5661 0.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.56 0.54 0.50 0.37 0.49 0.98 0.00 -
P/RPS 14.90 3.40 2.93 4.03 6.59 10.30 0.00 -100.00%
P/EPS -4.73 -6.29 -8.04 61.67 -122.50 73.13 0.00 -100.00%
EY -21.13 -15.89 -12.44 1.62 -0.82 1.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.70 0.58 0.41 0.43 0.85 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 24/11/04 28/11/03 28/11/02 29/11/01 27/11/00 31/01/00 -
Price 0.50 0.58 0.68 0.37 0.62 0.90 2.19 -
P/RPS 13.30 3.65 3.98 4.03 8.33 9.46 12.99 -0.02%
P/EPS -4.23 -6.76 -10.93 61.67 -155.00 67.16 -111.73 3.54%
EY -23.66 -14.79 -9.15 1.62 -0.65 1.49 -0.89 -3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.79 0.41 0.54 0.78 1.72 0.80%

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