[GPERAK] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 90.22%
YoY- 97.26%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 39,549 34,196 33,868 30,480 37,997 32,425 30,682 18.42%
PBT 2,265 -1,853 -3,012 -6,440 -65,831 -82,328 -123,492 -
Tax -12 -6 0 0 -4 -1 0 -
NP 2,253 -1,860 -3,012 -6,440 -65,835 -82,329 -123,492 -
-
NP to SH 2,253 -1,860 -3,012 -6,440 -65,835 -82,329 -123,492 -
-
Tax Rate 0.53% - - - - - - -
Total Cost 37,296 36,056 36,880 36,920 103,832 114,754 154,174 -61.14%
-
Net Worth 501,149 495,999 493,993 498,890 497,299 501,694 442,233 8.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 501,149 495,999 493,993 498,890 497,299 501,694 442,233 8.68%
NOSH 259,662 258,333 257,288 259,838 257,667 257,279 255,626 1.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.70% -5.44% -8.89% -21.13% -173.26% -253.90% -402.49% -
ROE 0.45% -0.38% -0.61% -1.29% -13.24% -16.41% -27.92% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.23 13.24 13.16 11.73 14.75 12.60 12.00 17.20%
EPS 0.87 -0.72 -1.16 -2.48 -25.55 -32.00 -48.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.92 1.92 1.93 1.95 1.73 7.55%
Adjusted Per Share Value based on latest NOSH - 259,838
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.13 5.30 5.25 4.73 5.89 5.03 4.76 18.35%
EPS 0.35 -0.29 -0.47 -1.00 -10.21 -12.77 -19.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7774 0.7694 0.7663 0.7739 0.7714 0.7782 0.686 8.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.55 1.68 1.58 1.65 1.58 1.35 1.21 -
P/RPS 10.18 12.69 12.00 14.07 10.71 10.71 10.08 0.65%
P/EPS 178.64 -233.33 -134.97 -66.57 -6.18 -4.22 -2.50 -
EY 0.56 -0.43 -0.74 -1.50 -16.17 -23.70 -39.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.82 0.86 0.82 0.69 0.70 9.30%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 02/06/05 25/02/05 29/11/04 25/08/04 27/05/04 27/02/04 24/11/03 -
Price 0.25 1.77 1.64 1.58 1.62 1.81 1.29 -
P/RPS 1.64 13.37 12.46 13.47 10.99 14.36 10.75 -71.41%
P/EPS 28.81 -245.83 -140.09 -63.75 -6.34 -5.66 -2.67 -
EY 3.47 -0.41 -0.71 -1.57 -15.77 -17.68 -37.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.92 0.85 0.82 0.84 0.93 0.75 -68.87%

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