[GOPENG] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -165.31%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 55,850 56,933 51,026 51,626 46,632 37,978 28,187 57.68%
PBT -5,068 -7,290 -9,816 -2,130 -210 865 -681 280.71%
Tax -4,442 -4,505 -2,482 -2,436 -1,511 -852 -170 778.80%
NP -9,510 -11,795 -12,298 -4,566 -1,721 13 -851 399.11%
-
NP to SH -9,510 -11,795 -12,298 -4,566 -1,721 13 -851 399.11%
-
Tax Rate - - - - - 98.50% - -
Total Cost 65,360 68,728 63,324 56,192 48,353 37,965 29,038 71.66%
-
Net Worth 153,817 152,685 153,844 157,803 161,299 166,038 166,654 -5.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 153,817 152,685 153,844 157,803 161,299 166,038 166,654 -5.19%
NOSH 180,961 179,629 178,888 179,322 179,222 180,476 183,136 -0.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -17.03% -20.72% -24.10% -8.84% -3.69% 0.03% -3.02% -
ROE -6.18% -7.73% -7.99% -2.89% -1.07% 0.01% -0.51% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.86 31.69 28.52 28.79 26.02 21.04 15.39 58.94%
EPS -5.26 -6.57 -6.87 -2.55 -0.96 0.01 -0.46 406.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.86 0.88 0.90 0.92 0.91 -4.44%
Adjusted Per Share Value based on latest NOSH - 179,322
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.84 14.11 12.65 12.79 11.56 9.41 6.99 57.61%
EPS -2.36 -2.92 -3.05 -1.13 -0.43 0.00 -0.21 400.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3812 0.3784 0.3813 0.3911 0.3998 0.4115 0.413 -5.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.51 0.57 0.50 0.44 0.36 0.35 0.37 -
P/RPS 1.65 1.80 1.75 1.53 1.38 1.66 2.40 -22.08%
P/EPS -9.70 -8.68 -7.27 -17.28 -37.49 4,858.97 -79.62 -75.39%
EY -10.30 -11.52 -13.75 -5.79 -2.67 0.02 -1.26 305.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.58 0.50 0.40 0.38 0.41 28.86%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 28/11/03 28/08/03 27/05/03 27/02/03 28/11/02 -
Price 0.50 0.55 0.68 0.53 0.44 0.37 0.37 -
P/RPS 1.62 1.74 2.38 1.84 1.69 1.76 2.40 -23.03%
P/EPS -9.51 -8.38 -9.89 -20.81 -45.82 5,136.63 -79.62 -75.71%
EY -10.51 -11.94 -10.11 -4.80 -2.18 0.02 -1.26 310.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.79 0.60 0.49 0.40 0.41 27.43%

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