[GOPENG] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.62%
YoY- -161.63%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 24,803 35,929 54,803 52,919 55,850 56,933 51,026 -38.15%
PBT -24,441 -20,518 -10,425 -7,549 -5,068 -7,290 -9,816 83.60%
Tax -643 -1,059 -5,589 -4,397 -4,442 -4,505 -2,482 -59.32%
NP -25,084 -21,577 -16,014 -11,946 -9,510 -11,795 -12,298 60.76%
-
NP to SH -26,084 -22,577 -16,014 -11,946 -9,510 -11,795 -12,298 65.00%
-
Tax Rate - - - - - - - -
Total Cost 49,887 57,506 70,817 64,865 65,360 68,728 63,324 -14.68%
-
Net Worth 127,341 132,536 138,190 146,982 153,817 152,685 153,844 -11.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 127,341 132,536 138,190 146,982 153,817 152,685 153,844 -11.83%
NOSH 179,354 179,104 179,468 179,247 180,961 179,629 178,888 0.17%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -101.13% -60.05% -29.22% -22.57% -17.03% -20.72% -24.10% -
ROE -20.48% -17.03% -11.59% -8.13% -6.18% -7.73% -7.99% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.83 20.06 30.54 29.52 30.86 31.69 28.52 -38.24%
EPS -14.54 -12.61 -8.92 -6.66 -5.26 -6.57 -6.87 64.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.77 0.82 0.85 0.85 0.86 -11.98%
Adjusted Per Share Value based on latest NOSH - 179,247
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.15 8.90 13.58 13.12 13.84 14.11 12.65 -38.14%
EPS -6.46 -5.60 -3.97 -2.96 -2.36 -2.92 -3.05 64.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3156 0.3285 0.3425 0.3643 0.3812 0.3784 0.3813 -11.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.64 0.55 0.54 0.49 0.51 0.57 0.50 -
P/RPS 4.63 2.74 1.77 1.66 1.65 1.80 1.75 91.17%
P/EPS -4.40 -4.36 -6.05 -7.35 -9.70 -8.68 -7.27 -28.42%
EY -22.72 -22.92 -16.52 -13.60 -10.30 -11.52 -13.75 39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.74 0.70 0.60 0.60 0.67 0.58 33.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 24/11/04 30/08/04 27/05/04 27/02/04 28/11/03 -
Price 0.55 0.80 0.58 0.51 0.50 0.55 0.68 -
P/RPS 3.98 3.99 1.90 1.73 1.62 1.74 2.38 40.84%
P/EPS -3.78 -6.35 -6.50 -7.65 -9.51 -8.38 -9.89 -47.30%
EY -26.44 -15.76 -15.38 -13.07 -10.51 -11.94 -10.11 89.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.08 0.75 0.62 0.59 0.65 0.79 -1.69%

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