[GPERAK] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 31.85%
YoY- -2188.0%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 29,212 31,298 36,806 36,394 36,218 28,330 33,868 -2.43%
PBT -196,092 -10,854 39,010 -43,890 -32,800 -2,386 -3,012 100.50%
Tax -52,248 0 13,508 13,022 2,972 -4 0 -
NP -248,340 -10,854 52,518 -30,868 -29,828 -2,390 -3,012 108.55%
-
NP to SH -248,340 -10,854 52,518 -30,868 -29,828 -2,390 -3,012 108.55%
-
Tax Rate - - -34.63% - - - - -
Total Cost 277,552 42,152 -15,712 67,262 66,046 30,720 36,880 39.96%
-
Net Worth 0 200,282 360,417 340,951 419,658 340,414 493,993 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 200,282 360,417 340,951 419,658 340,414 493,993 -
NOSH 644,369 646,071 643,602 643,304 645,627 436,428 257,288 16.52%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -850.13% -34.68% 142.69% -84.82% -82.36% -8.44% -8.89% -
ROE 0.00% -5.42% 14.57% -9.05% -7.11% -0.70% -0.61% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.53 4.84 5.72 5.66 5.61 6.49 13.16 -16.27%
EPS -38.54 -1.68 8.16 -4.80 -4.62 -0.56 -1.16 79.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.31 0.56 0.53 0.65 0.78 1.92 -
Adjusted Per Share Value based on latest NOSH - 644,658
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.53 4.85 5.71 5.65 5.62 4.39 5.25 -2.42%
EPS -38.52 -1.68 8.15 -4.79 -4.63 -0.37 -0.47 108.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3107 0.5591 0.5289 0.651 0.5281 0.7663 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.03 0.06 0.06 0.13 0.13 0.23 1.58 -
P/RPS 0.66 1.24 1.05 2.30 2.32 3.54 12.00 -38.31%
P/EPS -0.08 -3.57 0.74 -2.71 -2.81 -42.00 -134.97 -71.00%
EY -1,284.67 -28.00 136.00 -36.91 -35.54 -2.38 -0.74 246.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.19 0.11 0.25 0.20 0.29 0.82 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 28/11/05 29/11/04 -
Price 0.03 0.05 0.06 0.12 0.15 0.17 1.64 -
P/RPS 0.66 1.03 1.05 2.12 2.67 2.62 12.46 -38.70%
P/EPS -0.08 -2.98 0.74 -2.50 -3.25 -31.04 -140.09 -71.18%
EY -1,284.67 -33.60 136.00 -39.99 -30.80 -3.22 -0.71 248.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.16 0.11 0.23 0.23 0.22 0.85 -

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