[GPERAK] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -227.3%
YoY- 55.47%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 38,404 33,084 38,220 24,732 30,480 26,492 27,736 5.56%
PBT -9,224 -37,832 -3,032 -7,040 -6,440 -235,396 -21,664 -13.25%
Tax 0 10,596 2,904 4,172 0 0 21,664 -
NP -9,224 -27,236 -128 -2,868 -6,440 -235,396 0 -
-
NP to SH 10,292 -27,236 -128 -2,868 -6,440 -235,396 -21,664 -
-
Tax Rate - - - - - - - -
Total Cost 47,628 60,320 38,348 27,600 36,920 261,888 27,736 9.42%
-
Net Worth 340,922 346,873 236,800 492,937 498,890 447,764 403,645 -2.77%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 340,922 346,873 236,800 492,937 498,890 447,764 403,645 -2.77%
NOSH 643,249 642,358 320,000 448,125 259,838 255,865 255,471 16.62%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -24.02% -82.32% -0.33% -11.60% -21.13% -888.56% 0.00% -
ROE 3.02% -7.85% -0.05% -0.58% -1.29% -52.57% -5.37% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 5.97 5.15 11.94 5.52 11.73 10.35 10.86 -9.48%
EPS 1.60 -4.24 -0.04 -0.64 -2.48 -92.00 -8.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.74 1.10 1.92 1.75 1.58 -16.63%
Adjusted Per Share Value based on latest NOSH - 448,125
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 5.96 5.13 5.93 3.84 4.73 4.11 4.30 5.58%
EPS 1.60 -4.22 -0.02 -0.44 -1.00 -36.51 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5288 0.5381 0.3673 0.7646 0.7739 0.6946 0.6261 -2.77%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.05 0.16 0.16 0.32 1.65 1.10 0.00 -
P/RPS 0.84 3.11 1.34 5.80 14.07 10.62 0.00 -
P/EPS 3.13 -3.77 -400.00 -50.00 -66.57 -1.20 0.00 -
EY 32.00 -26.50 -0.25 -2.00 -1.50 -83.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.30 0.22 0.29 0.86 0.63 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 08/09/06 29/08/05 25/08/04 29/08/03 23/08/02 -
Price 0.06 0.14 0.12 0.32 1.58 1.16 0.00 -
P/RPS 1.00 2.72 1.00 5.80 13.47 11.20 0.00 -
P/EPS 3.75 -3.30 -300.00 -50.00 -63.75 -1.26 0.00 -
EY 26.67 -30.29 -0.33 -2.00 -1.57 -79.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.26 0.16 0.29 0.82 0.66 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