[GOPENG] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 19.37%
YoY- -452.59%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 16,878 5,971 24,803 55,850 46,632 26,012 26,026 -6.96%
PBT 25,094 12,623 -24,441 -5,068 -210 877 1,484 60.17%
Tax -1,539 1,172 -643 -4,442 -1,511 -297 3,527 -
NP 23,555 13,795 -25,084 -9,510 -1,721 580 5,011 29.41%
-
NP to SH 23,783 14,169 -26,084 -9,510 -1,721 580 954 70.87%
-
Tax Rate 6.13% -9.28% - - - 33.87% -237.67% -
Total Cost -6,677 -7,824 49,887 65,360 48,353 25,432 21,015 -
-
Net Worth 215,272 0 127,341 153,817 161,299 165,984 206,403 0.70%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 215,272 0 127,341 153,817 161,299 165,984 206,403 0.70%
NOSH 179,393 187,200 179,354 180,961 179,222 186,499 179,481 -0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 139.56% 231.03% -101.13% -17.03% -3.69% 2.23% 19.25% -
ROE 11.05% 0.00% -20.48% -6.18% -1.07% 0.35% 0.46% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.41 3.19 13.83 30.86 26.02 13.95 14.50 -6.94%
EPS 13.26 7.57 -14.54 -5.26 -0.96 0.31 0.53 70.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.00 0.71 0.85 0.90 0.89 1.15 0.71%
Adjusted Per Share Value based on latest NOSH - 180,961
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.18 1.48 6.15 13.84 11.56 6.45 6.45 -6.97%
EPS 5.89 3.51 -6.46 -2.36 -0.43 0.14 0.24 70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5335 0.00 0.3156 0.3812 0.3998 0.4114 0.5115 0.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.66 0.56 0.64 0.51 0.36 0.52 0.40 -
P/RPS 7.02 17.56 4.63 1.65 1.38 3.73 2.76 16.82%
P/EPS 4.98 7.40 -4.40 -9.70 -37.49 167.21 75.25 -36.38%
EY 20.09 13.52 -22.72 -10.30 -2.67 0.60 1.33 57.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.90 0.60 0.40 0.58 0.35 7.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 26/05/05 27/05/04 27/05/03 17/05/02 27/07/01 -
Price 0.86 0.55 0.55 0.50 0.44 0.61 0.70 -
P/RPS 9.14 17.24 3.98 1.62 1.69 4.37 4.83 11.21%
P/EPS 6.49 7.27 -3.78 -9.51 -45.82 196.15 131.70 -39.43%
EY 15.42 13.76 -26.44 -10.51 -2.18 0.51 0.76 65.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.77 0.59 0.49 0.69 0.61 2.80%

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