[GOPENG] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.52%
YoY- -285.86%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 61,132 37,978 23,456 22,834 26,516 24,973 19,170 116.80%
PBT -9,592 865 2,294 -4,984 -5,292 -1,990 -332 843.49%
Tax -3,312 -852 -761 4,984 5,292 1,990 332 -
NP -12,904 13 1,533 0 0 0 0 -
-
NP to SH -12,904 13 1,533 -5,758 -5,968 -2,774 -1,030 440.24%
-
Tax Rate - 98.50% 33.17% - - - - -
Total Cost 74,036 37,965 21,922 22,834 26,516 24,973 19,170 146.36%
-
Net Worth 161,299 119,600 174,416 158,344 165,984 12,482,999 220,304 -18.78%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 161,299 119,600 174,416 158,344 165,984 12,482,999 220,304 -18.78%
NOSH 179,222 130,000 191,666 179,937 186,499 13,870,000 193,249 -4.90%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -21.11% 0.03% 6.54% 0.00% 0.00% 0.00% 0.00% -
ROE -8.00% 0.01% 0.88% -3.64% -3.60% -0.02% -0.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 34.11 29.21 12.24 12.69 14.22 0.18 9.92 127.98%
EPS -7.20 0.01 0.80 -3.20 -3.20 -0.02 -0.53 470.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.91 0.88 0.89 0.90 1.14 -14.59%
Adjusted Per Share Value based on latest NOSH - 173,374
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 15.15 9.41 5.81 5.66 6.57 6.19 4.75 116.83%
EPS -3.20 0.00 0.38 -1.43 -1.48 -0.69 -0.26 433.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.2964 0.4323 0.3924 0.4114 30.9376 0.546 -18.77%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.36 0.35 0.37 0.55 0.52 0.57 0.49 -
P/RPS 1.06 1.20 3.02 4.33 3.66 316.58 4.94 -64.19%
P/EPS -5.00 3,500.00 46.25 -17.19 -16.25 -2,850.00 -91.87 -85.66%
EY -20.00 0.03 2.16 -5.82 -6.15 -0.04 -1.09 596.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.41 0.63 0.58 0.63 0.43 -4.71%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 28/11/02 26/08/02 17/05/02 28/02/02 29/11/01 -
Price 0.44 0.37 0.37 0.48 0.61 0.50 0.62 -
P/RPS 1.29 1.27 3.02 3.78 4.29 277.70 6.25 -65.10%
P/EPS -6.11 3,700.00 46.25 -15.00 -19.06 -2,500.00 -116.25 -85.99%
EY -16.36 0.03 2.16 -6.67 -5.25 -0.04 -0.86 613.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.41 0.55 0.69 0.56 0.54 -6.27%

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