[GOPENG] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -2293.75%
YoY- -145.47%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 28,187 25,985 26,012 22,178 22,276 25,710 26,026 5.45%
PBT -681 -4,603 877 -225 1,030 3,456 1,484 -
Tax -170 -176 -297 2,297 3,043 3,221 3,527 -
NP -851 -4,779 580 2,072 4,073 6,677 5,011 -
-
NP to SH -851 -4,779 580 -351 16 2,620 954 -
-
Tax Rate - - 33.87% - -295.44% -93.20% -237.67% -
Total Cost 29,038 30,764 25,432 20,106 18,203 19,033 21,015 24.03%
-
Net Worth 166,654 152,569 165,984 18,008,999 203,621 207,627 206,403 -13.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 166,654 152,569 165,984 18,008,999 203,621 207,627 206,403 -13.27%
NOSH 183,136 173,374 186,499 20,010,000 178,615 180,545 179,481 1.35%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -3.02% -18.39% 2.23% 9.34% 18.28% 25.97% 19.25% -
ROE -0.51% -3.13% 0.35% 0.00% 0.01% 1.26% 0.46% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 15.39 14.99 13.95 0.11 12.47 14.24 14.50 4.04%
EPS -0.46 -2.76 0.31 0.00 0.01 1.45 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.89 0.90 1.14 1.15 1.15 -14.43%
Adjusted Per Share Value based on latest NOSH - 20,010,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.99 6.44 6.45 5.50 5.52 6.37 6.45 5.50%
EPS -0.21 -1.18 0.14 -0.09 0.00 0.65 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.413 0.3781 0.4114 44.6331 0.5047 0.5146 0.5115 -13.27%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.37 0.55 0.52 0.57 0.49 0.44 0.40 -
P/RPS 2.40 3.67 3.73 514.28 3.93 3.09 2.76 -8.88%
P/EPS -79.62 -19.95 167.21 -32,494.87 5,470.10 30.32 75.25 -
EY -1.26 -5.01 0.60 0.00 0.02 3.30 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 0.58 0.63 0.43 0.38 0.35 11.11%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 26/08/02 17/05/02 28/02/02 29/11/01 27/08/01 27/07/01 -
Price 0.37 0.48 0.61 0.50 0.62 0.64 0.70 -
P/RPS 2.40 3.20 4.37 451.12 4.97 4.49 4.83 -37.23%
P/EPS -79.62 -17.41 196.15 -28,504.27 6,921.35 44.10 131.70 -
EY -1.26 -5.74 0.51 0.00 0.01 2.27 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.69 0.56 0.54 0.56 0.61 -23.25%

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