[GPERAK] QoQ TTM Result on 31-Dec-2008 [#3]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 24.96%
YoY- 125.36%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 32,792 34,062 35,546 36,030 39,613 40,737 39,407 -11.52%
PBT -189,064 -164,457 -164,132 21,328 11,817 -22,481 -29,633 243.61%
Tax 23,869 25,744 25,744 5,381 8,583 10,570 13,219 48.22%
NP -165,195 -138,713 -138,388 26,709 20,400 -11,911 -16,414 365.49%
-
NP to SH -165,195 -138,713 -133,509 31,588 25,279 -7,032 -16,414 365.49%
-
Tax Rate - - - -25.23% -72.63% - - -
Total Cost 197,987 172,775 173,934 9,321 19,213 52,648 55,821 132.39%
-
Net Worth 201,572 198,929 206,248 357,622 361,421 340,922 309,295 -24.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 201,572 198,929 206,248 357,622 361,421 340,922 309,295 -24.81%
NOSH 650,232 641,707 644,527 638,611 645,395 643,249 644,366 0.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -503.77% -407.24% -389.32% 74.13% 51.50% -29.24% -41.65% -
ROE -81.95% -69.73% -64.73% 8.83% 6.99% -2.06% -5.31% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.04 5.31 5.52 5.64 6.14 6.33 6.12 -12.13%
EPS -25.41 -21.62 -20.71 4.95 3.92 -1.09 -2.55 362.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.56 0.56 0.53 0.48 -25.26%
Adjusted Per Share Value based on latest NOSH - 638,611
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.09 5.28 5.51 5.59 6.14 6.32 6.11 -11.45%
EPS -25.63 -21.52 -20.71 4.90 3.92 -1.09 -2.55 365.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3127 0.3086 0.3199 0.5547 0.5606 0.5288 0.4798 -24.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.06 0.06 0.05 0.05 0.06 0.05 0.10 -
P/RPS 1.19 1.13 0.91 0.89 0.98 0.79 1.64 -19.23%
P/EPS -0.24 -0.28 -0.24 1.01 1.53 -4.57 -3.93 -84.46%
EY -423.43 -360.27 -414.28 98.93 65.28 -21.86 -25.47 550.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.16 0.09 0.11 0.09 0.21 -6.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 26/02/09 28/11/08 28/08/08 28/05/08 -
Price 0.05 0.05 0.07 0.05 0.06 0.06 0.06 -
P/RPS 0.99 0.94 1.27 0.89 0.98 0.95 0.98 0.67%
P/EPS -0.20 -0.23 -0.34 1.01 1.53 -5.49 -2.36 -80.67%
EY -508.11 -432.32 -295.92 98.93 65.28 -18.22 -42.46 422.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.22 0.09 0.11 0.11 0.13 14.83%

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