[GPERAK] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -689.99%
YoY- -696.24%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 28,330 33,868 30,682 29,608 24,822 27,422 33,596 0.18%
PBT -2,386 -3,012 -123,492 -176,144 -21,486 -113,130 -18,610 2.20%
Tax -4 0 0 5,000 21,486 113,130 18,610 -
NP -2,390 -3,012 -123,492 -171,144 0 0 0 -100.00%
-
NP to SH -2,390 -3,012 -123,492 -171,144 -21,494 -113,140 -17,870 2.16%
-
Tax Rate - - - - - - - -
Total Cost 30,720 36,880 154,174 200,752 24,822 27,422 33,596 0.09%
-
Net Worth 340,414 493,993 442,233 385,099 432,438 465,781 524,835 0.46%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 340,414 493,993 442,233 385,099 432,438 465,781 524,835 0.46%
NOSH 436,428 257,288 255,626 256,733 255,880 255,923 256,017 -0.56%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -8.44% -8.89% -402.49% -578.03% 0.00% 0.00% 0.00% -
ROE -0.70% -0.61% -27.92% -44.44% -4.97% -24.29% -3.40% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 6.49 13.16 12.00 11.53 9.70 10.71 13.12 0.75%
EPS -0.56 -1.16 -48.24 -66.80 -8.40 -44.22 -6.98 2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.92 1.73 1.50 1.69 1.82 2.05 1.03%
Adjusted Per Share Value based on latest NOSH - 255,708
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.39 5.25 4.76 4.59 3.85 4.25 5.21 0.18%
EPS -0.37 -0.47 -19.16 -26.55 -3.33 -17.55 -2.77 2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5281 0.7663 0.686 0.5974 0.6708 0.7225 0.8141 0.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.23 1.58 1.21 0.00 0.00 0.00 0.00 -
P/RPS 3.54 12.00 10.08 0.00 0.00 0.00 0.00 -100.00%
P/EPS -42.00 -134.97 -2.50 0.00 0.00 0.00 0.00 -100.00%
EY -2.38 -0.74 -39.93 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.82 0.70 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 29/11/04 24/11/03 03/12/02 04/12/01 30/11/00 25/11/99 -
Price 0.17 1.64 1.29 0.00 0.00 0.00 0.00 -
P/RPS 2.62 12.46 10.75 0.00 0.00 0.00 0.00 -100.00%
P/EPS -31.04 -140.09 -2.67 0.00 0.00 0.00 0.00 -100.00%
EY -3.22 -0.71 -37.45 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.85 0.75 0.00 0.00 0.00 0.00 -100.00%

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