[GOPENG] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -13338.46%
YoY- -396.72%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 56,933 51,026 51,626 46,632 37,978 28,187 25,985 68.45%
PBT -7,290 -9,816 -2,130 -210 865 -681 -4,603 35.75%
Tax -4,505 -2,482 -2,436 -1,511 -852 -170 -176 763.42%
NP -11,795 -12,298 -4,566 -1,721 13 -851 -4,779 82.33%
-
NP to SH -11,795 -12,298 -4,566 -1,721 13 -851 -4,779 82.33%
-
Tax Rate - - - - 98.50% - - -
Total Cost 68,728 63,324 56,192 48,353 37,965 29,038 30,764 70.64%
-
Net Worth 152,685 153,844 157,803 161,299 166,038 166,654 152,569 0.05%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 152,685 153,844 157,803 161,299 166,038 166,654 152,569 0.05%
NOSH 179,629 178,888 179,322 179,222 180,476 183,136 173,374 2.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -20.72% -24.10% -8.84% -3.69% 0.03% -3.02% -18.39% -
ROE -7.73% -7.99% -2.89% -1.07% 0.01% -0.51% -3.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.69 28.52 28.79 26.02 21.04 15.39 14.99 64.49%
EPS -6.57 -6.87 -2.55 -0.96 0.01 -0.46 -2.76 77.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.88 0.90 0.92 0.91 0.88 -2.27%
Adjusted Per Share Value based on latest NOSH - 179,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.11 12.65 12.79 11.56 9.41 6.99 6.44 68.45%
EPS -2.92 -3.05 -1.13 -0.43 0.00 -0.21 -1.18 82.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3784 0.3813 0.3911 0.3998 0.4115 0.413 0.3781 0.05%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.57 0.50 0.44 0.36 0.35 0.37 0.55 -
P/RPS 1.80 1.75 1.53 1.38 1.66 2.40 3.67 -37.72%
P/EPS -8.68 -7.27 -17.28 -37.49 4,858.97 -79.62 -19.95 -42.49%
EY -11.52 -13.75 -5.79 -2.67 0.02 -1.26 -5.01 73.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.50 0.40 0.38 0.41 0.63 4.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 28/08/03 27/05/03 27/02/03 28/11/02 26/08/02 -
Price 0.55 0.68 0.53 0.44 0.37 0.37 0.48 -
P/RPS 1.74 2.38 1.84 1.69 1.76 2.40 3.20 -33.30%
P/EPS -8.38 -9.89 -20.81 -45.82 5,136.63 -79.62 -17.41 -38.49%
EY -11.94 -10.11 -4.80 -2.18 0.02 -1.26 -5.74 62.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.60 0.49 0.40 0.41 0.55 11.74%

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