[GPERAK] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 33.32%
YoY- -1805.71%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 34,498 29,212 27,392 30,917 32,946 31,298 32,468 4.11%
PBT -130,761 -196,092 -364,396 -206,703 -8,689 -10,854 -10,524 433.99%
Tax -34,832 -52,248 0 0 0 0 0 -
NP -165,593 -248,340 -364,396 -206,703 -8,689 -10,854 -10,524 524.78%
-
NP to SH -165,593 -248,340 -364,396 -206,703 -8,689 -10,854 -10,524 524.78%
-
Tax Rate - - - - - - - -
Total Cost 200,091 277,552 391,788 237,620 41,635 42,152 42,992 177.97%
-
Net Worth 0 0 0 0 200,026 200,282 198,929 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 0 0 0 0 200,026 200,282 198,929 -
NOSH 815,998 644,369 644,264 644,335 645,247 646,071 641,707 17.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -480.00% -850.13% -1,330.30% -668.57% -26.37% -34.68% -32.41% -
ROE 0.00% 0.00% 0.00% 0.00% -4.34% -5.42% -5.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.23 4.53 4.25 4.80 5.11 4.84 5.06 -11.22%
EPS -20.29 -38.54 -56.56 -32.08 -1.35 -1.68 -1.64 432.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.31 0.31 0.31 -
Adjusted Per Share Value based on latest NOSH - 644,658
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.35 4.53 4.25 4.80 5.11 4.85 5.04 4.04%
EPS -25.69 -38.52 -56.53 -32.06 -1.35 -1.68 -1.63 525.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.3103 0.3107 0.3086 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.03 0.03 0.02 0.05 0.05 0.06 0.06 -
P/RPS 0.71 0.66 0.47 1.04 0.98 1.24 1.19 -29.06%
P/EPS -0.15 -0.08 -0.04 -0.16 -3.71 -3.57 -3.66 -88.04%
EY -676.44 -1,284.67 -2,828.00 -641.60 -26.93 -28.00 -27.33 744.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.16 0.19 0.19 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.025 0.03 0.03 0.02 0.05 0.05 0.05 -
P/RPS 0.59 0.66 0.71 0.42 0.98 1.03 0.99 -29.11%
P/EPS -0.12 -0.08 -0.05 -0.06 -3.71 -2.98 -3.05 -88.36%
EY -811.73 -1,284.67 -1,885.33 -1,604.00 -26.93 -33.60 -32.80 744.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.16 0.16 0.16 -

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