[GOPENG] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.62%
YoY- -161.63%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 11,117 12,425 20,259 52,919 51,626 25,985 25,710 -13.03%
PBT 29,417 19,345 -20,396 -7,549 -2,130 -4,603 3,456 42.86%
Tax -1,672 1,419 -46 -4,397 -2,436 -176 3,221 -
NP 27,745 20,764 -20,442 -11,946 -4,566 -4,779 6,677 26.78%
-
NP to SH 27,898 21,091 -21,320 -11,946 -4,566 -4,779 2,620 48.29%
-
Tax Rate 5.68% -7.34% - - - - -93.20% -
Total Cost -16,628 -8,339 40,701 64,865 56,192 30,764 19,033 -
-
Net Worth 204,550 182,798 125,735 146,982 157,803 152,569 207,627 -0.24%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 204,550 182,798 125,735 146,982 157,803 152,569 207,627 -0.24%
NOSH 179,430 179,214 179,622 179,247 179,322 173,374 180,545 -0.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 249.57% 167.11% -100.90% -22.57% -8.84% -18.39% 25.97% -
ROE 13.64% 11.54% -16.96% -8.13% -2.89% -3.13% 1.26% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.20 6.93 11.28 29.52 28.79 14.99 14.24 -12.93%
EPS 15.55 11.77 -11.87 -6.66 -2.55 -2.76 1.45 48.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.02 0.70 0.82 0.88 0.88 1.15 -0.14%
Adjusted Per Share Value based on latest NOSH - 179,247
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.76 3.08 5.02 13.12 12.79 6.44 6.37 -13.00%
EPS 6.91 5.23 -5.28 -2.96 -1.13 -1.18 0.65 48.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.453 0.3116 0.3643 0.3911 0.3781 0.5146 -0.24%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.52 0.50 0.49 0.44 0.55 0.44 -
P/RPS 14.69 7.50 4.43 1.66 1.53 3.67 3.09 29.65%
P/EPS 5.85 4.42 -4.21 -7.35 -17.28 -19.95 30.32 -23.97%
EY 17.09 22.63 -23.74 -13.60 -5.79 -5.01 3.30 31.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.51 0.71 0.60 0.50 0.63 0.38 13.20%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 30/08/06 29/08/05 30/08/04 28/08/03 26/08/02 27/08/01 -
Price 0.90 0.46 0.56 0.51 0.53 0.48 0.64 -
P/RPS 14.53 6.63 4.97 1.73 1.84 3.20 4.49 21.60%
P/EPS 5.79 3.91 -4.72 -7.65 -20.81 -17.41 44.10 -28.69%
EY 17.28 25.58 -21.20 -13.07 -4.80 -5.74 2.27 40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.45 0.80 0.62 0.60 0.55 0.56 5.89%

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