[GOPENG] QoQ Annualized Quarter 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- -10.1%
YoY- -91.41%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 8,992 10,764 12,296 35,929 38,012 42,100 56,800 -70.70%
PBT -27,668 -11,250 -16,396 -20,517 -16,126 -11,492 -704 1053.36%
Tax -873 -1,732 -1,396 -2,060 -4,380 -3,726 -3,060 -56.62%
NP -28,541 -12,982 -17,792 -22,577 -20,506 -15,218 -3,764 285.48%
-
NP to SH -28,294 -12,704 -17,792 -22,577 -20,506 -15,218 -3,764 283.26%
-
Tax Rate - - - - - - - -
Total Cost 37,533 23,746 30,088 58,506 58,518 57,318 60,564 -27.29%
-
Net Worth 111,217 125,604 127,341 168,532 138,025 147,155 153,817 -19.42%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,217 125,604 127,341 168,532 138,025 147,155 153,817 -19.42%
NOSH 179,382 179,435 179,354 179,289 179,254 179,457 180,961 -0.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -317.41% -120.61% -144.70% -62.84% -53.95% -36.15% -6.63% -
ROE -25.44% -10.11% -13.97% -13.40% -14.86% -10.34% -2.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.01 6.00 6.86 20.04 21.21 23.46 31.39 -70.54%
EPS -15.77 -7.08 -9.92 -12.59 -11.44 -8.48 -2.08 285.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.70 0.71 0.94 0.77 0.82 0.85 -18.95%
Adjusted Per Share Value based on latest NOSH - 179,104
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.23 2.67 3.05 8.90 9.42 10.43 14.08 -70.69%
EPS -7.01 -3.15 -4.41 -5.60 -5.08 -3.77 -0.93 283.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.3113 0.3156 0.4177 0.3421 0.3647 0.3812 -19.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.50 0.64 0.55 0.54 0.49 0.51 -
P/RPS 11.17 8.33 9.34 2.74 2.55 2.09 1.62 261.83%
P/EPS -3.55 -7.06 -6.45 -4.37 -4.72 -5.78 -24.52 -72.39%
EY -28.17 -14.16 -15.50 -22.90 -21.19 -17.31 -4.08 262.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.71 0.90 0.59 0.70 0.60 0.60 31.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 26/05/05 28/02/05 24/11/04 30/08/04 27/05/04 -
Price 0.50 0.56 0.55 0.80 0.58 0.51 0.50 -
P/RPS 9.97 9.34 8.02 3.99 2.74 2.17 1.59 239.66%
P/EPS -3.17 -7.91 -5.54 -6.35 -5.07 -6.01 -24.04 -74.06%
EY -31.55 -12.64 -18.04 -15.74 -19.72 -16.63 -4.16 285.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.77 0.85 0.75 0.62 0.59 23.50%

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