[GOPENG] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 82.19%
YoY- -5418.75%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 14,162 54,803 51,026 28,187 22,276 27,311 22,558 0.49%
PBT -28,796 -10,425 -9,816 -681 1,030 -24,174 -832 -3.69%
Tax 1,209 -5,589 -2,482 -170 3,043 29,185 1,342 0.11%
NP -27,587 -16,014 -12,298 -851 4,073 5,011 510 -
-
NP to SH -28,418 -16,014 -12,298 -851 16 -23,461 -816 -3.70%
-
Tax Rate - - - - -295.44% - - -
Total Cost 41,749 70,817 63,324 29,038 18,203 22,300 22,048 -0.67%
-
Net Worth 111,203 138,190 153,844 166,654 203,621 206,009 231,321 0.78%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 111,203 138,190 153,844 166,654 203,621 206,009 231,321 0.78%
NOSH 179,360 179,468 178,888 183,136 178,615 179,139 182,142 0.01%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -194.80% -29.22% -24.10% -3.02% 18.28% 18.35% 2.26% -
ROE -25.55% -11.59% -7.99% -0.51% 0.01% -11.39% -0.35% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 7.90 30.54 28.52 15.39 12.47 15.25 12.38 0.47%
EPS -15.84 -8.92 -6.87 -0.46 0.01 -13.10 -0.45 -3.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.77 0.86 0.91 1.14 1.15 1.27 0.76%
Adjusted Per Share Value based on latest NOSH - 183,136
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.51 13.58 12.65 6.99 5.52 6.77 5.59 0.49%
EPS -7.04 -3.97 -3.05 -0.21 0.00 -5.81 -0.20 -3.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.3425 0.3813 0.413 0.5047 0.5106 0.5733 0.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.56 0.54 0.50 0.37 0.49 0.98 0.00 -
P/RPS 7.09 1.77 1.75 2.40 3.93 6.43 0.00 -100.00%
P/EPS -3.53 -6.05 -7.27 -79.62 5,470.10 -7.48 0.00 -100.00%
EY -28.29 -16.52 -13.75 -1.26 0.02 -13.36 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.70 0.58 0.41 0.43 0.85 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 24/11/04 28/11/03 28/11/02 29/11/01 27/11/00 - -
Price 0.50 0.58 0.68 0.37 0.62 0.90 0.00 -
P/RPS 6.33 1.90 2.38 2.40 4.97 5.90 0.00 -100.00%
P/EPS -3.16 -6.50 -9.89 -79.62 6,921.35 -6.87 0.00 -100.00%
EY -31.69 -15.38 -10.11 -1.26 0.01 -14.55 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.79 0.41 0.54 0.78 0.00 -100.00%

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