[GOPENG] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -10.1%
YoY- -91.41%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 13,640 15,253 7,448 35,929 56,934 37,978 24,973 -9.58%
PBT 28,093 19,614 7,705 -20,517 -7,290 865 -1,990 -
Tax -574 -1,538 1,184 -2,060 -4,505 -852 1,990 -
NP 27,519 18,076 8,889 -22,577 -11,795 13 0 -
-
NP to SH 27,519 18,331 9,253 -22,577 -11,795 13 -2,774 -
-
Tax Rate 2.04% 7.84% -15.37% - - 98.50% - -
Total Cost -13,879 -2,823 -1,441 58,506 68,729 37,965 24,973 -
-
Net Worth 217,035 195,506 177,528 168,532 152,528 119,600 12,482,999 -49.08%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 217,035 195,506 177,528 168,532 152,528 119,600 12,482,999 -49.08%
NOSH 179,368 179,363 179,321 179,289 179,445 130,000 13,870,000 -51.53%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 201.75% 118.51% 119.35% -62.84% -20.72% 0.03% 0.00% -
ROE 12.68% 9.38% 5.21% -13.40% -7.73% 0.01% -0.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.60 8.50 4.15 20.04 31.73 29.21 0.18 86.55%
EPS 15.35 10.22 5.16 -12.59 -6.58 0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 0.99 0.94 0.85 0.92 0.90 5.05%
Adjusted Per Share Value based on latest NOSH - 179,104
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3.38 3.78 1.85 8.90 14.11 9.41 6.19 -9.58%
EPS 6.82 4.54 2.29 -5.60 -2.92 0.00 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5379 0.4845 0.44 0.4177 0.378 0.2964 30.9376 -49.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.88 0.66 0.50 0.55 0.57 0.35 0.57 -
P/RPS 11.57 7.76 12.04 2.74 1.80 1.20 316.58 -42.37%
P/EPS 5.74 6.46 9.69 -4.37 -8.67 3,500.00 -2,850.00 -
EY 17.43 15.48 10.32 -22.90 -11.53 0.03 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 0.51 0.59 0.67 0.38 0.63 2.48%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 -
Price 0.86 0.65 0.47 0.80 0.55 0.37 0.50 -
P/RPS 11.31 7.64 11.32 3.99 1.73 1.27 277.70 -41.32%
P/EPS 5.61 6.36 9.11 -6.35 -8.37 3,700.00 -2,500.00 -
EY 17.84 15.72 10.98 -15.74 -11.95 0.03 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.47 0.85 0.65 0.40 0.56 4.03%

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