[GOPENG] YoY Cumulative 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- -5.69%
YoY- -90830.77%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 15,253 7,448 35,929 56,934 37,978 24,973 27,786 -9.50%
PBT 19,614 7,705 -20,517 -7,290 865 -1,990 1,289 57.38%
Tax -1,538 1,184 -2,060 -4,505 -852 1,990 -517 19.91%
NP 18,076 8,889 -22,577 -11,795 13 0 772 69.09%
-
NP to SH 18,331 9,253 -22,577 -11,795 13 -2,774 772 69.49%
-
Tax Rate 7.84% -15.37% - - 98.50% - 40.11% -
Total Cost -2,823 -1,441 58,506 68,729 37,965 24,973 27,014 -
-
Net Worth 195,506 177,528 168,532 152,528 119,600 12,482,999 208,367 -1.05%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 195,506 177,528 168,532 152,528 119,600 12,482,999 208,367 -1.05%
NOSH 179,363 179,321 179,289 179,445 130,000 13,870,000 179,626 -0.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 118.51% 119.35% -62.84% -20.72% 0.03% 0.00% 2.78% -
ROE 9.38% 5.21% -13.40% -7.73% 0.01% -0.02% 0.37% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.50 4.15 20.04 31.73 29.21 0.18 15.47 -9.49%
EPS 10.22 5.16 -12.59 -6.58 0.01 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.99 0.94 0.85 0.92 0.90 1.16 -1.03%
Adjusted Per Share Value based on latest NOSH - 179,629
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.78 1.85 8.90 14.11 9.41 6.19 6.89 -9.51%
EPS 4.54 2.29 -5.60 -2.92 0.00 -0.69 0.19 69.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4845 0.44 0.4177 0.378 0.2964 30.9376 0.5164 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.66 0.50 0.55 0.57 0.35 0.57 0.60 -
P/RPS 7.76 12.04 2.74 1.80 1.20 316.58 3.88 12.24%
P/EPS 6.46 9.69 -4.37 -8.67 3,500.00 -2,850.00 139.61 -40.06%
EY 15.48 10.32 -22.90 -11.53 0.03 -0.04 0.72 66.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.59 0.67 0.38 0.63 0.52 2.69%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 28/02/01 -
Price 0.65 0.47 0.80 0.55 0.37 0.50 0.56 -
P/RPS 7.64 11.32 3.99 1.73 1.27 277.70 3.62 13.25%
P/EPS 6.36 9.11 -6.35 -8.37 3,700.00 -2,500.00 130.30 -39.53%
EY 15.72 10.98 -15.74 -11.95 0.03 -0.04 0.77 65.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.85 0.65 0.40 0.56 0.48 3.78%

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