[GOPENG] YoY Annualized Quarter 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- -34.75%
YoY- -37.81%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 13,466 15,302 8,992 38,012 40,854 23,456 19,170 -5.71%
PBT 29,028 24,880 -27,668 -16,126 -11,946 2,294 -332 -
Tax -517 -492 -873 -4,380 -2,933 -761 332 -
NP 28,510 24,388 -28,541 -20,506 -14,880 1,533 0 -
-
NP to SH 28,510 24,600 -28,294 -20,506 -14,880 1,533 -1,030 -
-
Tax Rate 1.78% 1.98% - - - 33.17% - -
Total Cost -15,044 -9,085 37,533 58,518 55,734 21,922 19,170 -
-
Net Worth 211,677 195,437 111,217 138,025 154,302 174,416 220,304 -0.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 211,677 195,437 111,217 138,025 154,302 174,416 220,304 -0.66%
NOSH 179,387 179,300 179,382 179,254 179,421 191,666 193,249 -1.23%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 211.71% 159.37% -317.41% -53.95% -36.42% 6.54% 0.00% -
ROE 13.47% 12.59% -25.44% -14.86% -9.64% 0.88% -0.47% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.51 8.53 5.01 21.21 22.77 12.24 9.92 -4.53%
EPS 15.89 13.72 -15.77 -11.44 -8.29 0.80 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.09 0.62 0.77 0.86 0.91 1.14 0.57%
Adjusted Per Share Value based on latest NOSH - 179,468
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.34 3.79 2.23 9.42 10.13 5.81 4.75 -5.69%
EPS 7.07 6.10 -7.01 -5.08 -3.69 0.38 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.4844 0.2756 0.3421 0.3824 0.4323 0.546 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.88 0.48 0.56 0.54 0.50 0.37 0.49 -
P/RPS 11.72 5.62 11.17 2.55 2.20 3.02 4.94 15.47%
P/EPS 5.54 3.50 -3.55 -4.72 -6.03 46.25 -91.87 -
EY 18.06 28.58 -28.17 -21.19 -16.59 2.16 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.90 0.70 0.58 0.41 0.43 9.71%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 07/11/06 28/11/05 24/11/04 28/11/03 28/11/02 29/11/01 -
Price 0.89 0.51 0.50 0.58 0.68 0.37 0.62 -
P/RPS 11.86 5.98 9.97 2.74 2.99 3.02 6.25 11.26%
P/EPS 5.60 3.72 -3.17 -5.07 -8.20 46.25 -116.25 -
EY 17.86 26.90 -31.55 -19.72 -12.20 2.16 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.81 0.75 0.79 0.41 0.54 5.62%

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