[GOPENG] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -34.05%
YoY- -30.22%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 20,259 24,803 35,929 54,803 52,919 55,850 56,933 -49.81%
PBT -20,396 -24,441 -20,518 -10,425 -7,549 -5,068 -7,290 98.67%
Tax -46 -643 -1,059 -5,589 -4,397 -4,442 -4,505 -95.30%
NP -20,442 -25,084 -21,577 -16,014 -11,946 -9,510 -11,795 44.33%
-
NP to SH -21,320 -26,084 -22,577 -16,014 -11,946 -9,510 -11,795 48.43%
-
Tax Rate - - - - - - - -
Total Cost 40,701 49,887 57,506 70,817 64,865 65,360 68,728 -29.50%
-
Net Worth 125,735 127,341 132,536 138,190 146,982 153,817 152,685 -12.15%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 125,735 127,341 132,536 138,190 146,982 153,817 152,685 -12.15%
NOSH 179,622 179,354 179,104 179,468 179,247 180,961 179,629 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -100.90% -101.13% -60.05% -29.22% -22.57% -17.03% -20.72% -
ROE -16.96% -20.48% -17.03% -11.59% -8.13% -6.18% -7.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.28 13.83 20.06 30.54 29.52 30.86 31.69 -49.80%
EPS -11.87 -14.54 -12.61 -8.92 -6.66 -5.26 -6.57 48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.74 0.77 0.82 0.85 0.85 -12.15%
Adjusted Per Share Value based on latest NOSH - 179,468
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.02 6.15 8.90 13.58 13.12 13.84 14.11 -49.82%
EPS -5.28 -6.46 -5.60 -3.97 -2.96 -2.36 -2.92 48.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.3156 0.3285 0.3425 0.3643 0.3812 0.3784 -12.15%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.64 0.55 0.54 0.49 0.51 0.57 -
P/RPS 4.43 4.63 2.74 1.77 1.66 1.65 1.80 82.38%
P/EPS -4.21 -4.40 -4.36 -6.05 -7.35 -9.70 -8.68 -38.29%
EY -23.74 -22.72 -22.92 -16.52 -13.60 -10.30 -11.52 62.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 0.74 0.70 0.60 0.60 0.67 3.94%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 24/11/04 30/08/04 27/05/04 27/02/04 -
Price 0.56 0.55 0.80 0.58 0.51 0.50 0.55 -
P/RPS 4.97 3.98 3.99 1.90 1.73 1.62 1.74 101.44%
P/EPS -4.72 -3.78 -6.35 -6.50 -7.65 -9.51 -8.38 -31.82%
EY -21.20 -26.44 -15.76 -15.38 -13.07 -10.51 -11.94 46.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 1.08 0.75 0.62 0.59 0.65 14.86%

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