[GOPENG] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.54%
YoY- -109.86%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 4,746 1,986 1,362 7,459 5,575 6,175 6,768 -5.74%
PBT 6,330 13,022 -14,749 -6,349 -3,473 4,213 -2,134 -
Tax 0 -115 -167 -1,422 -230 -184 2,134 -
NP 6,330 12,907 -14,916 -7,771 -3,703 4,029 0 -
-
NP to SH 6,330 12,964 -14,869 -7,771 -3,703 4,029 -2,322 -
-
Tax Rate 0.00% 0.88% - - - 4.37% - -
Total Cost -1,584 -10,921 16,278 15,230 9,278 2,146 6,768 -
-
Net Worth 211,597 195,446 111,203 138,190 153,844 166,654 203,621 0.64%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 211,597 195,446 111,203 138,190 153,844 166,654 203,621 0.64%
NOSH 179,320 179,308 179,360 179,468 178,888 183,136 178,615 0.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 133.38% 649.90% -1,095.15% -104.18% -66.42% 65.25% 0.00% -
ROE 2.99% 6.63% -13.37% -5.62% -2.41% 2.42% -1.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.65 1.11 0.76 4.16 3.12 3.37 3.79 -5.78%
EPS 3.53 7.23 -8.29 -4.33 -2.07 2.20 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.09 0.62 0.77 0.86 0.91 1.14 0.57%
Adjusted Per Share Value based on latest NOSH - 179,468
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.18 0.49 0.34 1.85 1.38 1.53 1.68 -5.71%
EPS 1.57 3.21 -3.69 -1.93 -0.92 1.00 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5244 0.4844 0.2756 0.3425 0.3813 0.413 0.5047 0.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.88 0.48 0.56 0.54 0.50 0.37 0.49 -
P/RPS 33.25 43.34 73.75 12.99 16.04 10.97 12.93 17.04%
P/EPS 24.93 6.64 -6.76 -12.47 -24.15 16.82 -37.69 -
EY 4.01 15.06 -14.80 -8.02 -4.14 5.95 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.90 0.70 0.58 0.41 0.43 9.71%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 07/11/06 28/11/05 24/11/04 28/11/03 28/11/02 29/11/01 -
Price 0.89 0.51 0.50 0.58 0.68 0.37 0.62 -
P/RPS 33.63 46.05 65.84 13.96 21.82 10.97 16.36 12.75%
P/EPS 25.21 7.05 -6.03 -13.39 -32.85 16.82 -47.69 -
EY 3.97 14.18 -16.58 -7.47 -3.04 5.95 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.81 0.75 0.79 0.41 0.54 5.62%

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