[GOPENG] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.5%
YoY- -191.91%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,986 1,362 7,459 5,575 6,175 6,768 7,407 -19.69%
PBT 13,022 -14,749 -6,349 -3,473 4,213 -2,134 2,717 29.83%
Tax -115 -167 -1,422 -230 -184 2,134 -12 45.71%
NP 12,907 -14,916 -7,771 -3,703 4,029 0 2,705 29.73%
-
NP to SH 12,964 -14,869 -7,771 -3,703 4,029 -2,322 2,705 29.83%
-
Tax Rate 0.88% - - - 4.37% - 0.44% -
Total Cost -10,921 16,278 15,230 9,278 2,146 6,768 4,702 -
-
Net Worth 195,446 111,203 138,190 153,844 166,654 203,621 206,009 -0.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 195,446 111,203 138,190 153,844 166,654 203,621 206,009 -0.87%
NOSH 179,308 179,360 179,468 178,888 183,136 178,615 179,139 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 649.90% -1,095.15% -104.18% -66.42% 65.25% 0.00% 36.52% -
ROE 6.63% -13.37% -5.62% -2.41% 2.42% -1.14% 1.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.11 0.76 4.16 3.12 3.37 3.79 4.13 -19.65%
EPS 7.23 -8.29 -4.33 -2.07 2.20 -1.30 1.51 29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.62 0.77 0.86 0.91 1.14 1.15 -0.88%
Adjusted Per Share Value based on latest NOSH - 178,888
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.49 0.34 1.85 1.38 1.53 1.68 1.84 -19.78%
EPS 3.21 -3.69 -1.93 -0.92 1.00 -0.58 0.67 29.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4844 0.2756 0.3425 0.3813 0.413 0.5047 0.5106 -0.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.56 0.54 0.50 0.37 0.49 0.98 -
P/RPS 43.34 73.75 12.99 16.04 10.97 12.93 23.70 10.57%
P/EPS 6.64 -6.76 -12.47 -24.15 16.82 -37.69 64.90 -31.59%
EY 15.06 -14.80 -8.02 -4.14 5.95 -2.65 1.54 46.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.90 0.70 0.58 0.41 0.43 0.85 -10.38%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 07/11/06 28/11/05 24/11/04 28/11/03 28/11/02 29/11/01 27/11/00 -
Price 0.51 0.50 0.58 0.68 0.37 0.62 0.90 -
P/RPS 46.05 65.84 13.96 21.82 10.97 16.36 21.77 13.29%
P/EPS 7.05 -6.03 -13.39 -32.85 16.82 -47.69 59.60 -29.92%
EY 14.18 -16.58 -7.47 -3.04 5.95 -2.10 1.68 42.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.75 0.79 0.41 0.54 0.78 -8.09%

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