[GOPENG] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -165.31%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 12,425 20,259 52,919 51,626 25,985 25,710 28,651 -12.99%
PBT 19,345 -20,396 -7,549 -2,130 -4,603 3,456 -26,358 -
Tax 1,419 -46 -4,397 -2,436 -176 3,221 29,174 -39.56%
NP 20,764 -20,442 -11,946 -4,566 -4,779 6,677 2,816 39.49%
-
NP to SH 21,091 -21,320 -11,946 -4,566 -4,779 2,620 -25,656 -
-
Tax Rate -7.34% - - - - -93.20% - -
Total Cost -8,339 40,701 64,865 56,192 30,764 19,033 25,835 -
-
Net Worth 182,798 125,735 146,982 157,803 152,569 207,627 203,786 -1.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 182,798 125,735 146,982 157,803 152,569 207,627 203,786 -1.79%
NOSH 179,214 179,622 179,247 179,322 173,374 180,545 178,759 0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 167.11% -100.90% -22.57% -8.84% -18.39% 25.97% 9.83% -
ROE 11.54% -16.96% -8.13% -2.89% -3.13% 1.26% -12.59% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.93 11.28 29.52 28.79 14.99 14.24 16.03 -13.03%
EPS 11.77 -11.87 -6.66 -2.55 -2.76 1.45 -14.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.70 0.82 0.88 0.88 1.15 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 179,322
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.08 5.02 13.12 12.79 6.44 6.37 7.10 -12.98%
EPS 5.23 -5.28 -2.96 -1.13 -1.18 0.65 -6.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.453 0.3116 0.3643 0.3911 0.3781 0.5146 0.5051 -1.79%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.52 0.50 0.49 0.44 0.55 0.44 1.51 -
P/RPS 7.50 4.43 1.66 1.53 3.67 3.09 9.42 -3.72%
P/EPS 4.42 -4.21 -7.35 -17.28 -19.95 30.32 -10.52 -
EY 22.63 -23.74 -13.60 -5.79 -5.01 3.30 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.71 0.60 0.50 0.63 0.38 1.32 -14.65%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 30/08/04 28/08/03 26/08/02 27/08/01 29/08/00 -
Price 0.46 0.56 0.51 0.53 0.48 0.64 1.19 -
P/RPS 6.63 4.97 1.73 1.84 3.20 4.49 7.42 -1.85%
P/EPS 3.91 -4.72 -7.65 -20.81 -17.41 44.10 -8.29 -
EY 25.58 -21.20 -13.07 -4.80 -5.74 2.27 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.80 0.62 0.60 0.55 0.56 1.04 -13.02%

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