[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 21.19%
YoY- -372.69%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 7,448 8,992 10,764 12,296 35,929 38,012 42,100 -68.38%
PBT 7,705 -27,668 -11,250 -16,396 -20,517 -16,126 -11,492 -
Tax 1,184 -873 -1,732 -1,396 -2,060 -4,380 -3,726 -
NP 8,889 -28,541 -12,982 -17,792 -22,577 -20,506 -15,218 -
-
NP to SH 9,253 -28,294 -12,704 -17,792 -22,577 -20,506 -15,218 -
-
Tax Rate -15.37% - - - - - - -
Total Cost -1,441 37,533 23,746 30,088 58,506 58,518 57,318 -
-
Net Worth 177,528 111,217 125,604 127,341 168,532 138,025 147,155 13.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 177,528 111,217 125,604 127,341 168,532 138,025 147,155 13.28%
NOSH 179,321 179,382 179,435 179,354 179,289 179,254 179,457 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 119.35% -317.41% -120.61% -144.70% -62.84% -53.95% -36.15% -
ROE 5.21% -25.44% -10.11% -13.97% -13.40% -14.86% -10.34% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.15 5.01 6.00 6.86 20.04 21.21 23.46 -68.38%
EPS 5.16 -15.77 -7.08 -9.92 -12.59 -11.44 -8.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.62 0.70 0.71 0.94 0.77 0.82 13.34%
Adjusted Per Share Value based on latest NOSH - 179,354
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.85 2.23 2.67 3.05 8.90 9.42 10.43 -68.33%
EPS 2.29 -7.01 -3.15 -4.41 -5.60 -5.08 -3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.2756 0.3113 0.3156 0.4177 0.3421 0.3647 13.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.56 0.50 0.64 0.55 0.54 0.49 -
P/RPS 12.04 11.17 8.33 9.34 2.74 2.55 2.09 220.33%
P/EPS 9.69 -3.55 -7.06 -6.45 -4.37 -4.72 -5.78 -
EY 10.32 -28.17 -14.16 -15.50 -22.90 -21.19 -17.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.90 0.71 0.90 0.59 0.70 0.60 -10.24%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 26/05/05 28/02/05 24/11/04 30/08/04 -
Price 0.47 0.50 0.56 0.55 0.80 0.58 0.51 -
P/RPS 11.32 9.97 9.34 8.02 3.99 2.74 2.17 199.88%
P/EPS 9.11 -3.17 -7.91 -5.54 -6.35 -5.07 -6.01 -
EY 10.98 -31.55 -12.64 -18.04 -15.74 -19.72 -16.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.80 0.77 0.85 0.75 0.62 -16.81%

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