[GPERAK] QoQ TTM Result on 30-Sep-2004 [#2]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 34.92%
YoY- 92.03%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 38,112 39,549 39,325 39,590 38,994 37,997 35,525 4.80%
PBT 2,115 2,265 -5,475 -5,591 -8,592 -65,831 -70,787 -
Tax 1,032 -11 -7 -3 -4 -4 -1 -
NP 3,147 2,254 -5,482 -5,594 -8,596 -65,835 -70,788 -
-
NP to SH 3,147 2,254 -5,482 -5,594 -8,596 -65,835 -70,788 -
-
Tax Rate -48.79% 0.49% - - - - - -
Total Cost 34,965 37,295 44,807 45,184 47,590 103,832 106,313 -52.38%
-
Net Worth 492,937 500,180 532,799 446,399 498,890 667,942 250,636 57.04%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 492,937 500,180 532,799 446,399 498,890 667,942 250,636 57.04%
NOSH 448,125 259,160 277,500 232,500 259,838 344,300 250,636 47.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.26% 5.70% -13.94% -14.13% -22.04% -173.26% -199.26% -
ROE 0.64% 0.45% -1.03% -1.25% -1.72% -9.86% -28.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.50 15.26 14.17 17.03 15.01 11.04 14.17 -28.89%
EPS 0.70 0.87 -1.98 -2.41 -3.31 -19.12 -28.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.93 1.92 1.92 1.92 1.94 1.00 6.56%
Adjusted Per Share Value based on latest NOSH - 232,500
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.91 6.13 6.10 6.14 6.05 5.89 5.51 4.78%
EPS 0.49 0.35 -0.85 -0.87 -1.33 -10.21 -10.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7646 0.7759 0.8265 0.6925 0.7739 1.0361 0.3888 57.03%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.32 1.55 1.68 1.58 1.65 1.58 1.35 -
P/RPS 3.76 10.16 11.86 9.28 10.99 14.32 9.52 -46.19%
P/EPS 45.57 178.22 -85.04 -65.67 -49.88 -8.26 -4.78 -
EY 2.19 0.56 -1.18 -1.52 -2.00 -12.10 -20.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.80 0.88 0.82 0.86 0.81 1.35 -64.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 02/06/05 25/02/05 29/11/04 25/08/04 27/05/04 27/02/04 -
Price 0.32 0.25 1.77 1.64 1.58 1.62 1.81 -
P/RPS 3.76 1.64 12.49 9.63 10.53 14.68 12.77 -55.77%
P/EPS 45.57 28.74 -89.60 -68.16 -47.76 -8.47 -6.41 -
EY 2.19 3.48 -1.12 -1.47 -2.09 -11.80 -15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.13 0.92 0.85 0.82 0.84 1.81 -70.53%

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