[GPERAK] QoQ Quarter Result on 30-Sep-2003 [#2]

Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 95.08%
YoY- 96.39%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 7,620 13,678 8,978 8,718 6,623 11,206 8,282 -5.40%
PBT -1,610 -4,085 0 -2,897 -58,849 -9,041 584 -
Tax 0 -3 -1 0 0 0 0 -
NP -1,610 -4,088 -1 -2,897 -58,849 -9,041 584 -
-
NP to SH -1,610 -4,088 -1 -2,897 -58,849 -9,041 584 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 9,230 17,766 8,979 11,615 65,472 20,247 7,698 12.87%
-
Net Worth 498,890 667,942 488,740 433,600 447,764 532,187 393,672 17.12%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 498,890 667,942 488,740 433,600 447,764 532,187 393,672 17.12%
NOSH 259,838 344,300 250,636 250,636 255,865 255,859 255,631 1.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -21.13% -29.89% -0.01% -33.23% -888.56% -80.68% 7.05% -
ROE -0.32% -0.61% 0.00% -0.67% -13.14% -1.70% 0.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.93 3.97 3.58 3.48 2.59 4.38 3.24 -6.49%
EPS -0.62 -1.59 0.00 -1.13 -23.00 -3.50 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.95 1.73 1.75 2.08 1.54 15.85%
Adjusted Per Share Value based on latest NOSH - 250,636
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.18 2.12 1.39 1.35 1.03 1.74 1.28 -5.28%
EPS -0.25 -0.63 0.00 -0.45 -9.13 -1.40 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7739 1.0361 0.7581 0.6726 0.6946 0.8255 0.6107 17.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.65 1.58 1.35 1.21 1.10 1.12 0.00 -
P/RPS 56.26 39.77 37.69 34.79 42.50 25.57 0.00 -
P/EPS -266.29 -133.07 -338,359.06 -104.68 -4.78 -31.70 0.00 -
EY -0.38 -0.75 0.00 -0.96 -20.91 -3.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.69 0.70 0.63 0.54 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 27/02/04 24/11/03 29/08/03 30/05/03 27/02/03 -
Price 1.58 1.62 1.81 1.29 1.16 1.06 1.14 -
P/RPS 53.88 40.78 50.53 37.09 44.81 24.20 35.19 32.87%
P/EPS -255.00 -136.44 -453,651.78 -111.61 -5.04 -30.00 499.01 -
EY -0.39 -0.73 0.00 -0.90 -19.83 -3.33 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.93 0.75 0.66 0.51 0.74 7.08%

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