[GOPENG] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.09%
YoY- -90830.77%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 54,803 52,919 55,850 56,933 51,026 51,626 46,632 11.33%
PBT -10,425 -7,549 -5,068 -7,290 -9,816 -2,130 -210 1241.16%
Tax -5,589 -4,397 -4,442 -4,505 -2,482 -2,436 -1,511 138.60%
NP -16,014 -11,946 -9,510 -11,795 -12,298 -4,566 -1,721 340.60%
-
NP to SH -16,014 -11,946 -9,510 -11,795 -12,298 -4,566 -1,721 340.60%
-
Tax Rate - - - - - - - -
Total Cost 70,817 64,865 65,360 68,728 63,324 56,192 48,353 28.87%
-
Net Worth 138,190 146,982 153,817 152,685 153,844 157,803 161,299 -9.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 138,190 146,982 153,817 152,685 153,844 157,803 161,299 -9.76%
NOSH 179,468 179,247 180,961 179,629 178,888 179,322 179,222 0.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -29.22% -22.57% -17.03% -20.72% -24.10% -8.84% -3.69% -
ROE -11.59% -8.13% -6.18% -7.73% -7.99% -2.89% -1.07% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.54 29.52 30.86 31.69 28.52 28.79 26.02 11.23%
EPS -8.92 -6.66 -5.26 -6.57 -6.87 -2.55 -0.96 340.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.82 0.85 0.85 0.86 0.88 0.90 -9.85%
Adjusted Per Share Value based on latest NOSH - 179,629
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.58 13.12 13.84 14.11 12.65 12.79 11.56 11.30%
EPS -3.97 -2.96 -2.36 -2.92 -3.05 -1.13 -0.43 338.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3425 0.3643 0.3812 0.3784 0.3813 0.3911 0.3998 -9.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.54 0.49 0.51 0.57 0.50 0.44 0.36 -
P/RPS 1.77 1.66 1.65 1.80 1.75 1.53 1.38 17.99%
P/EPS -6.05 -7.35 -9.70 -8.68 -7.27 -17.28 -37.49 -70.26%
EY -16.52 -13.60 -10.30 -11.52 -13.75 -5.79 -2.67 235.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.67 0.58 0.50 0.40 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 30/08/04 27/05/04 27/02/04 28/11/03 28/08/03 27/05/03 -
Price 0.58 0.51 0.50 0.55 0.68 0.53 0.44 -
P/RPS 1.90 1.73 1.62 1.74 2.38 1.84 1.69 8.09%
P/EPS -6.50 -7.65 -9.51 -8.38 -9.89 -20.81 -45.82 -72.70%
EY -15.38 -13.07 -10.51 -11.94 -10.11 -4.80 -2.18 266.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.59 0.65 0.79 0.60 0.49 32.71%

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