[GOPENG] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Announcement Date
31-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 91.14%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 27,786 17,093 9,686 4,555 40,529 30,311 21,563 -0.25%
PBT 1,289 2,437 -280 -2,620 -30,210 -3,600 -4,132 -
Tax -517 -30 280 2,620 30,210 3,600 4,132 -
NP 772 2,407 0 0 0 0 0 -100.00%
-
NP to SH 772 2,407 -298 -2,605 -29,392 -3,525 -4,035 -
-
Tax Rate 40.11% 1.23% - - - - - -
Total Cost 27,014 14,686 9,686 4,555 40,529 30,311 21,563 -0.22%
-
Net Worth 208,367 206,570 199,835 203,010 204,434 228,405 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 208,367 206,570 199,835 203,010 204,434 228,405 0 -100.00%
NOSH 179,626 179,626 175,294 179,655 179,328 179,846 179,333 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 2.78% 14.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.37% 1.17% -0.15% -1.28% -14.38% -1.54% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 15.47 9.52 5.53 2.54 22.60 16.85 12.02 -0.25%
EPS 0.00 1.34 -0.17 -1.45 -16.39 -1.96 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.14 1.13 1.14 1.27 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 179,655
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 6.89 4.24 2.40 1.13 10.04 7.51 5.34 -0.25%
EPS 0.19 0.60 -0.07 -0.65 -7.28 -0.87 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5164 0.512 0.4953 0.5031 0.5067 0.5661 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 0.60 0.98 1.51 2.17 0.00 0.00 0.00 -
P/RPS 3.88 10.30 27.33 85.59 0.00 0.00 0.00 -100.00%
P/EPS 139.61 73.13 -888.24 -149.66 0.00 0.00 0.00 -100.00%
EY 0.72 1.37 -0.11 -0.67 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.85 1.32 1.92 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/02/01 27/11/00 29/08/00 31/05/00 28/02/00 31/01/00 - -
Price 0.56 0.90 1.19 1.73 2.17 2.19 0.00 -
P/RPS 3.62 9.46 21.54 68.23 9.60 12.99 0.00 -100.00%
P/EPS 130.30 67.16 -700.00 -119.31 -13.24 -111.73 0.00 -100.00%
EY 0.77 1.49 -0.14 -0.84 -7.55 -0.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.78 1.04 1.53 1.90 1.72 0.00 -100.00%

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