[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -99361.54%
YoY- -116.22%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 56,934 40,854 50,130 61,132 37,978 23,456 22,834 83.57%
PBT -7,290 -11,946 -10,974 -9,592 865 2,294 -4,984 28.76%
Tax -4,505 -2,933 -3,942 -3,312 -852 -761 4,984 -
NP -11,795 -14,880 -14,916 -12,904 13 1,533 0 -
-
NP to SH -11,795 -14,880 -14,916 -12,904 13 1,533 -5,758 61.08%
-
Tax Rate - - - - 98.50% 33.17% - -
Total Cost 68,729 55,734 65,046 74,036 37,965 21,922 22,834 108.04%
-
Net Worth 152,528 154,302 157,765 161,299 119,600 174,416 158,344 -2.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 152,528 154,302 157,765 161,299 119,600 174,416 158,344 -2.45%
NOSH 179,445 179,421 179,278 179,222 130,000 191,666 179,937 -0.18%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -20.72% -36.42% -29.75% -21.11% 0.03% 6.54% 0.00% -
ROE -7.73% -9.64% -9.45% -8.00% 0.01% 0.88% -3.64% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.73 22.77 27.96 34.11 29.21 12.24 12.69 83.91%
EPS -6.58 -8.29 -8.32 -7.20 0.01 0.80 -3.20 61.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.88 0.90 0.92 0.91 0.88 -2.27%
Adjusted Per Share Value based on latest NOSH - 179,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.11 10.13 12.42 15.15 9.41 5.81 5.66 83.54%
EPS -2.92 -3.69 -3.70 -3.20 0.00 0.38 -1.43 60.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.378 0.3824 0.391 0.3998 0.2964 0.4323 0.3924 -2.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.57 0.50 0.44 0.36 0.35 0.37 0.55 -
P/RPS 1.80 2.20 1.57 1.06 1.20 3.02 4.33 -44.21%
P/EPS -8.67 -6.03 -5.29 -5.00 3,500.00 46.25 -17.19 -36.55%
EY -11.53 -16.59 -18.91 -20.00 0.03 2.16 -5.82 57.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.50 0.40 0.38 0.41 0.63 4.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 -
Price 0.55 0.68 0.53 0.44 0.37 0.37 0.48 -
P/RPS 1.73 2.99 1.90 1.29 1.27 3.02 3.78 -40.52%
P/EPS -8.37 -8.20 -6.37 -6.11 3,700.00 46.25 -15.00 -32.14%
EY -11.95 -12.20 -15.70 -16.36 0.03 2.16 -6.67 47.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.60 0.49 0.40 0.41 0.55 11.74%

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