[GPERAK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Announcement Date
02-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 261.51%
YoY- 103.42%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,146 14,165 6,183 39,549 25,647 16,934 7,620 90.86%
PBT -1,008 -1,193 -1,760 2,265 -1,390 -1,506 -1,610 -26.75%
Tax 3,088 -2 1,043 -12 -5 0 0 -
NP 2,080 -1,195 -717 2,253 -1,395 -1,506 -1,610 -
-
NP to SH 2,080 -1,195 -717 2,253 -1,395 -1,506 -1,610 -
-
Tax Rate - - - 0.53% - - - -
Total Cost 18,066 15,360 6,900 37,296 27,042 18,440 9,230 56.28%
-
Net Worth 0 340,414 492,937 501,149 495,999 493,993 498,890 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 0 340,414 492,937 501,149 495,999 493,993 498,890 -
NOSH 507,317 436,428 448,125 259,662 258,333 257,288 259,838 56.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.32% -8.44% -11.60% 5.70% -5.44% -8.89% -21.13% -
ROE 0.00% -0.35% -0.15% 0.45% -0.28% -0.30% -0.32% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.97 3.25 1.38 15.23 9.93 6.58 2.93 22.37%
EPS 0.32 -0.28 -0.16 0.87 -0.54 -0.58 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.78 1.10 1.93 1.92 1.92 1.92 -
Adjusted Per Share Value based on latest NOSH - 259,160
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.13 2.20 0.96 6.13 3.98 2.63 1.18 91.28%
EPS 0.32 -0.19 -0.11 0.35 -0.22 -0.23 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5281 0.7646 0.7774 0.7694 0.7663 0.7739 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.17 0.23 0.32 1.55 1.68 1.58 1.65 -
P/RPS 4.28 7.09 23.19 10.18 16.92 24.01 56.26 -81.96%
P/EPS 41.46 -84.00 -200.00 178.64 -311.11 -269.93 -266.29 -
EY 2.41 -1.19 -0.50 0.56 -0.32 -0.37 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.29 0.80 0.88 0.82 0.86 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 02/06/05 25/02/05 29/11/04 25/08/04 -
Price 0.18 0.17 0.32 0.25 1.77 1.64 1.58 -
P/RPS 4.53 5.24 23.19 1.64 17.83 24.92 53.88 -80.72%
P/EPS 43.90 -62.09 -200.00 28.81 -327.78 -280.18 -255.00 -
EY 2.28 -1.61 -0.50 3.47 -0.31 -0.36 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.29 0.13 0.92 0.85 0.82 -

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