[GPERAK] QoQ TTM Result on 31-Dec-2006 [#3]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -62.85%
YoY- -495.58%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,682 32,310 33,594 33,602 30,807 30,235 26,863 16.26%
PBT -134,539 -137,694 -128,994 -26,338 -16,704 -1,538 -2,540 1307.00%
Tax 11,609 8,507 6,584 3,679 2,790 2,028 2,345 190.18%
NP -122,930 -129,187 -122,410 -22,659 -13,914 490 -195 7223.39%
-
NP to SH -121,413 -127,670 -120,893 -22,659 -13,914 490 -195 7163.07%
-
Tax Rate - - - - - - - -
Total Cost 156,612 161,497 156,004 56,261 44,721 29,745 27,058 222.02%
-
Net Worth 344,079 350,177 407,584 411,858 418,757 236,800 400,128 -9.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 344,079 350,177 407,584 411,858 418,757 236,800 400,128 -9.56%
NOSH 649,206 648,476 646,959 643,529 644,242 320,000 540,714 12.95%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -364.97% -399.84% -364.38% -67.43% -45.17% 1.62% -0.73% -
ROE -35.29% -36.46% -29.66% -5.50% -3.32% 0.21% -0.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.19 4.98 5.19 5.22 4.78 9.45 4.97 2.92%
EPS -18.70 -19.69 -18.69 -3.52 -2.16 0.15 -0.04 5901.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.63 0.64 0.65 0.74 0.74 -19.93%
Adjusted Per Share Value based on latest NOSH - 643,529
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.22 5.01 5.21 5.21 4.78 4.69 4.17 16.13%
EPS -18.83 -19.80 -18.75 -3.51 -2.16 0.08 -0.03 7202.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5337 0.5432 0.6322 0.6389 0.6496 0.3673 0.6207 -9.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.13 0.16 0.22 0.14 0.13 0.16 0.19 -
P/RPS 2.51 3.21 4.24 2.68 2.72 1.69 3.82 -24.40%
P/EPS -0.70 -0.81 -1.18 -3.98 -6.02 104.49 -526.85 -98.78%
EY -143.86 -123.05 -84.94 -25.15 -16.61 0.96 -0.19 8173.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.35 0.22 0.20 0.22 0.26 -2.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 27/02/07 30/11/06 08/09/06 30/05/06 -
Price 0.12 0.14 0.16 0.26 0.15 0.12 0.17 -
P/RPS 2.31 2.81 3.08 4.98 3.14 1.27 3.42 -22.99%
P/EPS -0.64 -0.71 -0.86 -7.38 -6.95 78.37 -471.39 -98.76%
EY -155.85 -140.63 -116.79 -13.54 -14.40 1.28 -0.21 8064.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.25 0.41 0.23 0.16 0.23 0.00%

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