[GOPENG] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 101.53%
YoY- 103.7%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 51,026 51,626 46,632 37,978 28,187 25,985 26,012 56.63%
PBT -9,816 -2,130 -210 865 -681 -4,603 877 -
Tax -2,482 -2,436 -1,511 -852 -170 -176 -297 311.27%
NP -12,298 -4,566 -1,721 13 -851 -4,779 580 -
-
NP to SH -12,298 -4,566 -1,721 13 -851 -4,779 580 -
-
Tax Rate - - - 98.50% - - 33.87% -
Total Cost 63,324 56,192 48,353 37,965 29,038 30,764 25,432 83.60%
-
Net Worth 153,844 157,803 161,299 166,038 166,654 152,569 165,984 -4.93%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 153,844 157,803 161,299 166,038 166,654 152,569 165,984 -4.93%
NOSH 178,888 179,322 179,222 180,476 183,136 173,374 186,499 -2.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -24.10% -8.84% -3.69% 0.03% -3.02% -18.39% 2.23% -
ROE -7.99% -2.89% -1.07% 0.01% -0.51% -3.13% 0.35% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.52 28.79 26.02 21.04 15.39 14.99 13.95 61.01%
EPS -6.87 -2.55 -0.96 0.01 -0.46 -2.76 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.88 0.90 0.92 0.91 0.88 0.89 -2.25%
Adjusted Per Share Value based on latest NOSH - 180,476
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.65 12.79 11.56 9.41 6.99 6.44 6.45 56.61%
EPS -3.05 -1.13 -0.43 0.00 -0.21 -1.18 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.3911 0.3998 0.4115 0.413 0.3781 0.4114 -4.93%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.50 0.44 0.36 0.35 0.37 0.55 0.52 -
P/RPS 1.75 1.53 1.38 1.66 2.40 3.67 3.73 -39.59%
P/EPS -7.27 -17.28 -37.49 4,858.97 -79.62 -19.95 167.21 -
EY -13.75 -5.79 -2.67 0.02 -1.26 -5.01 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.40 0.38 0.41 0.63 0.58 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 17/05/02 -
Price 0.68 0.53 0.44 0.37 0.37 0.48 0.61 -
P/RPS 2.38 1.84 1.69 1.76 2.40 3.20 4.37 -33.28%
P/EPS -9.89 -20.81 -45.82 5,136.63 -79.62 -17.41 196.15 -
EY -10.11 -4.80 -2.18 0.02 -1.26 -5.74 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.49 0.40 0.41 0.55 0.69 9.43%

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