[GOPENG] QoQ Annualized Quarter 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- 68.09%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 35,929 38,012 42,100 56,800 56,934 40,854 50,130 -19.83%
PBT -20,517 -16,126 -11,492 -704 -7,290 -11,946 -10,974 51.47%
Tax -2,060 -4,380 -3,726 -3,060 -4,505 -2,933 -3,942 -34.99%
NP -22,577 -20,506 -15,218 -3,764 -11,795 -14,880 -14,916 31.66%
-
NP to SH -22,577 -20,506 -15,218 -3,764 -11,795 -14,880 -14,916 31.66%
-
Tax Rate - - - - - - - -
Total Cost 58,506 58,518 57,318 60,564 68,729 55,734 65,046 -6.79%
-
Net Worth 168,532 138,025 147,155 153,817 152,528 154,302 157,765 4.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 168,532 138,025 147,155 153,817 152,528 154,302 157,765 4.47%
NOSH 179,289 179,254 179,457 180,961 179,445 179,421 179,278 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -62.84% -53.95% -36.15% -6.63% -20.72% -36.42% -29.75% -
ROE -13.40% -14.86% -10.34% -2.45% -7.73% -9.64% -9.45% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.04 21.21 23.46 31.39 31.73 22.77 27.96 -19.82%
EPS -12.59 -11.44 -8.48 -2.08 -6.58 -8.29 -8.32 31.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.77 0.82 0.85 0.85 0.86 0.88 4.47%
Adjusted Per Share Value based on latest NOSH - 180,961
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.90 9.42 10.43 14.08 14.11 10.13 12.42 -19.84%
EPS -5.60 -5.08 -3.77 -0.93 -2.92 -3.69 -3.70 31.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4177 0.3421 0.3647 0.3812 0.378 0.3824 0.391 4.48%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.55 0.54 0.49 0.51 0.57 0.50 0.44 -
P/RPS 2.74 2.55 2.09 1.62 1.80 2.20 1.57 44.71%
P/EPS -4.37 -4.72 -5.78 -24.52 -8.67 -6.03 -5.29 -11.90%
EY -22.90 -21.19 -17.31 -4.08 -11.53 -16.59 -18.91 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.60 0.60 0.67 0.58 0.50 11.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 24/11/04 30/08/04 27/05/04 27/02/04 28/11/03 28/08/03 -
Price 0.80 0.58 0.51 0.50 0.55 0.68 0.53 -
P/RPS 3.99 2.74 2.17 1.59 1.73 2.99 1.90 63.62%
P/EPS -6.35 -5.07 -6.01 -24.04 -8.37 -8.20 -6.37 -0.20%
EY -15.74 -19.72 -16.63 -4.16 -11.95 -12.20 -15.70 0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.75 0.62 0.59 0.65 0.79 0.60 26.00%

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