[GOPENG] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 18.26%
YoY- -78.47%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,971 7,447 14,162 20,259 24,803 35,929 54,803 -77.21%
PBT 12,623 8,083 -28,796 -20,396 -24,441 -20,518 -10,425 -
Tax 1,172 823 1,209 -46 -643 -1,059 -5,589 -
NP 13,795 8,906 -27,587 -20,442 -25,084 -21,577 -16,014 -
-
NP to SH 14,169 9,253 -28,418 -21,320 -26,084 -22,577 -16,014 -
-
Tax Rate -9.28% -10.18% - - - - - -
Total Cost -7,824 -1,459 41,749 40,701 49,887 57,506 70,817 -
-
Net Worth 0 177,570 111,203 125,735 127,341 132,536 138,190 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 177,570 111,203 125,735 127,341 132,536 138,190 -
NOSH 187,200 179,364 179,360 179,622 179,354 179,104 179,468 2.85%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 231.03% 119.59% -194.80% -100.90% -101.13% -60.05% -29.22% -
ROE 0.00% 5.21% -25.55% -16.96% -20.48% -17.03% -11.59% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.19 4.15 7.90 11.28 13.83 20.06 30.54 -77.85%
EPS 7.57 5.16 -15.84 -11.87 -14.54 -12.61 -8.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.99 0.62 0.70 0.71 0.74 0.77 -
Adjusted Per Share Value based on latest NOSH - 179,622
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.48 1.85 3.51 5.02 6.15 8.90 13.58 -77.21%
EPS 3.51 2.29 -7.04 -5.28 -6.46 -5.60 -3.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4401 0.2756 0.3116 0.3156 0.3285 0.3425 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.56 0.50 0.56 0.50 0.64 0.55 0.54 -
P/RPS 17.56 12.04 7.09 4.43 4.63 2.74 1.77 362.35%
P/EPS 7.40 9.69 -3.53 -4.21 -4.40 -4.36 -6.05 -
EY 13.52 10.32 -28.29 -23.74 -22.72 -22.92 -16.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.90 0.71 0.90 0.74 0.70 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 28/11/05 29/08/05 26/05/05 28/02/05 24/11/04 -
Price 0.55 0.47 0.50 0.56 0.55 0.80 0.58 -
P/RPS 17.24 11.32 6.33 4.97 3.98 3.99 1.90 335.61%
P/EPS 7.27 9.11 -3.16 -4.72 -3.78 -6.35 -6.50 -
EY 13.76 10.98 -31.69 -21.20 -26.44 -15.76 -15.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.81 0.80 0.77 1.08 0.75 -

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