[GOPENG] YoY TTM 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- -34.05%
YoY- -30.22%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 13,877 13,049 14,162 54,803 51,026 28,187 22,276 -7.58%
PBT 22,725 47,116 -28,796 -10,425 -9,816 -681 1,030 67.43%
Tax -1,557 1,471 1,209 -5,589 -2,482 -170 3,043 -
NP 21,168 48,587 -27,587 -16,014 -12,298 -851 4,073 31.59%
-
NP to SH 21,264 48,924 -28,418 -16,014 -12,298 -851 16 231.39%
-
Tax Rate 6.85% -3.12% - - - - -295.44% -
Total Cost -7,291 -35,538 41,749 70,817 63,324 29,038 18,203 -
-
Net Worth 211,597 195,446 111,203 138,190 153,844 166,654 203,621 0.64%
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 211,597 195,446 111,203 138,190 153,844 166,654 203,621 0.64%
NOSH 179,320 179,308 179,360 179,468 178,888 183,136 178,615 0.06%
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 152.54% 372.34% -194.80% -29.22% -24.10% -3.02% 18.28% -
ROE 10.05% 25.03% -25.55% -11.59% -7.99% -0.51% 0.01% -
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 7.74 7.28 7.90 30.54 28.52 15.39 12.47 -7.63%
EPS 11.86 27.28 -15.84 -8.92 -6.87 -0.46 0.01 225.17%
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 3.44 3.23 3.51 13.58 12.65 6.99 5.52 -7.57%
EPS 5.27 12.13 -7.04 -3.97 -3.05 -0.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5244 0.4844 0.2756 0.3425 0.3813 0.413 0.5047 0.63%
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 11.37 6.60 7.09 1.77 1.75 2.40 3.93 19.36%
P/EPS 7.42 1.76 -3.53 -6.05 -7.27 -79.62 5,470.10 -66.71%
EY 13.48 56.84 -28.29 -16.52 -13.75 -1.26 0.02 195.95%
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 11.50 7.01 6.33 1.90 2.38 2.40 4.97 14.99%
P/EPS 7.51 1.87 -3.16 -6.50 -9.89 -79.62 6,921.35 -67.92%
EY 13.32 53.50 -31.69 -15.38 -10.11 -1.26 0.01 231.52%
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