[GPERAK] YoY Annualized Quarter 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- 53.23%
YoY- 97.56%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 36,394 36,218 28,330 33,868 30,682 29,608 24,822 6.58%
PBT -43,890 -32,800 -2,386 -3,012 -123,492 -176,144 -21,486 12.63%
Tax 13,022 2,972 -4 0 0 5,000 21,486 -8.00%
NP -30,868 -29,828 -2,390 -3,012 -123,492 -171,144 0 -
-
NP to SH -30,868 -29,828 -2,390 -3,012 -123,492 -171,144 -21,494 6.21%
-
Tax Rate - - - - - - - -
Total Cost 67,262 66,046 30,720 36,880 154,174 200,752 24,822 18.06%
-
Net Worth 340,951 419,658 340,414 493,993 442,233 385,099 432,438 -3.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 340,951 419,658 340,414 493,993 442,233 385,099 432,438 -3.88%
NOSH 643,304 645,627 436,428 257,288 255,626 256,733 255,880 16.60%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -84.82% -82.36% -8.44% -8.89% -402.49% -578.03% 0.00% -
ROE -9.05% -7.11% -0.70% -0.61% -27.92% -44.44% -4.97% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.66 5.61 6.49 13.16 12.00 11.53 9.70 -8.58%
EPS -4.80 -4.62 -0.56 -1.16 -48.24 -66.80 -8.40 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.65 0.78 1.92 1.73 1.50 1.69 -17.56%
Adjusted Per Share Value based on latest NOSH - 232,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.65 5.62 4.39 5.25 4.76 4.59 3.85 6.59%
EPS -4.79 -4.63 -0.37 -0.47 -19.16 -26.55 -3.33 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5289 0.651 0.5281 0.7663 0.686 0.5974 0.6708 -3.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.13 0.13 0.23 1.58 1.21 0.00 0.00 -
P/RPS 2.30 2.32 3.54 12.00 10.08 0.00 0.00 -
P/EPS -2.71 -2.81 -42.00 -134.97 -2.50 0.00 0.00 -
EY -36.91 -35.54 -2.38 -0.74 -39.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.29 0.82 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 28/11/05 29/11/04 24/11/03 03/12/02 04/12/01 -
Price 0.12 0.15 0.17 1.64 1.29 0.00 0.00 -
P/RPS 2.12 2.67 2.62 12.46 10.75 0.00 0.00 -
P/EPS -2.50 -3.25 -31.04 -140.09 -2.67 0.00 0.00 -
EY -39.99 -30.80 -3.22 -0.71 -37.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.22 0.85 0.75 0.00 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