[GOPENG] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -40.98%
YoY- -91.41%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 13,641 16,121 7,447 35,929 56,933 37,978 22,178 -7.77%
PBT 28,092 19,614 8,083 -20,518 -7,290 865 -225 -
Tax -573 -1,538 823 -1,059 -4,505 -852 2,297 -
NP 27,519 18,076 8,906 -21,577 -11,795 13 2,072 53.85%
-
NP to SH 27,519 18,331 9,253 -22,577 -11,795 13 -351 -
-
Tax Rate 2.04% 7.84% -10.18% - - 98.50% - -
Total Cost -13,878 -1,955 -1,459 57,506 68,728 37,965 20,106 -
-
Net Worth 179,294 185,300 177,570 132,536 152,685 166,038 18,008,999 -53.60%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 179,294 185,300 177,570 132,536 152,685 166,038 18,008,999 -53.60%
NOSH 179,294 169,999 179,364 179,104 179,629 180,476 20,010,000 -54.40%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 201.74% 112.13% 119.59% -60.05% -20.72% 0.03% 9.34% -
ROE 15.35% 9.89% 5.21% -17.03% -7.73% 0.01% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.61 9.48 4.15 20.06 31.69 21.04 0.11 102.54%
EPS 15.35 10.78 5.16 -12.61 -6.57 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.09 0.99 0.74 0.85 0.92 0.90 1.77%
Adjusted Per Share Value based on latest NOSH - 179,104
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3.38 4.00 1.85 8.90 14.11 9.41 5.50 -7.79%
EPS 6.82 4.54 2.29 -5.60 -2.92 0.00 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4444 0.4592 0.4401 0.3285 0.3784 0.4115 44.6331 -53.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.88 0.66 0.50 0.55 0.57 0.35 0.57 -
P/RPS 11.57 6.96 12.04 2.74 1.80 1.66 514.28 -46.85%
P/EPS 5.73 6.12 9.69 -4.36 -8.68 4,858.97 -32,494.87 -
EY 17.44 16.34 10.32 -22.92 -11.52 0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.61 0.51 0.74 0.67 0.38 0.63 5.72%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 -
Price 0.86 0.65 0.47 0.80 0.55 0.37 0.50 -
P/RPS 11.30 6.85 11.32 3.99 1.74 1.76 451.12 -45.89%
P/EPS 5.60 6.03 9.11 -6.35 -8.38 5,136.63 -28,504.27 -
EY 17.85 16.59 10.98 -15.76 -11.94 0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.60 0.47 1.08 0.65 0.40 0.56 7.40%

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