[GOPENG] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.09%
YoY- -90830.77%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,121 7,447 35,929 56,933 37,978 22,178 27,786 -8.67%
PBT 19,614 8,083 -20,518 -7,290 865 -225 1,289 57.38%
Tax -1,538 823 -1,059 -4,505 -852 2,297 3,722 -
NP 18,076 8,906 -21,577 -11,795 13 2,072 5,011 23.82%
-
NP to SH 18,331 9,253 -22,577 -11,795 13 -351 772 69.49%
-
Tax Rate 7.84% -10.18% - - 98.50% - -288.75% -
Total Cost -1,955 -1,459 57,506 68,728 37,965 20,106 22,775 -
-
Net Worth 185,300 177,570 132,536 152,685 166,038 18,008,999 15,378,400 -52.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 185,300 177,570 132,536 152,685 166,038 18,008,999 15,378,400 -52.10%
NOSH 169,999 179,364 179,104 179,629 180,476 20,010,000 16,360,000 -53.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 112.13% 119.59% -60.05% -20.72% 0.03% 9.34% 18.03% -
ROE 9.89% 5.21% -17.03% -7.73% 0.01% 0.00% 0.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.48 4.15 20.06 31.69 21.04 0.11 0.17 95.40%
EPS 10.78 5.16 -12.61 -6.57 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.99 0.74 0.85 0.92 0.90 0.94 2.49%
Adjusted Per Share Value based on latest NOSH - 179,629
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.00 1.85 8.90 14.11 9.41 5.50 6.89 -8.66%
EPS 4.54 2.29 -5.60 -2.92 0.00 -0.09 0.19 69.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4592 0.4401 0.3285 0.3784 0.4115 44.6331 38.1134 -52.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.66 0.50 0.55 0.57 0.35 0.57 0.60 -
P/RPS 6.96 12.04 2.74 1.80 1.66 514.28 353.27 -48.01%
P/EPS 6.12 9.69 -4.36 -8.68 4,858.97 -32,494.87 12,715.03 -71.98%
EY 16.34 10.32 -22.92 -11.52 0.02 0.00 0.01 243.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.74 0.67 0.38 0.63 0.64 -0.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 28/02/01 -
Price 0.65 0.47 0.80 0.55 0.37 0.50 0.56 -
P/RPS 6.85 11.32 3.99 1.74 1.76 451.12 329.72 -47.55%
P/EPS 6.03 9.11 -6.35 -8.38 5,136.63 -28,504.27 11,867.36 -71.73%
EY 16.59 10.98 -15.76 -11.94 0.02 0.00 0.01 243.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 1.08 0.65 0.40 0.56 0.60 0.00%

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