[GPERAK] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -3.85%
YoY- -17.95%
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 34,498 32,946 36,713 41,216 35,846 26,861 34,196 0.14%
PBT -130,761 -8,689 22,945 -45,002 -31,544 -1,344 -1,853 103.21%
Tax -34,832 0 9,001 12,946 4,365 4,117 -6 323.66%
NP -165,593 -8,689 31,946 -32,056 -27,178 2,773 -1,860 111.23%
-
NP to SH -165,593 -8,689 31,946 -32,056 -27,178 2,773 -1,860 111.23%
-
Tax Rate - - -39.23% - - - - -
Total Cost 200,091 41,635 4,766 73,272 63,025 24,088 36,056 33.04%
-
Net Worth 0 200,026 360,688 328,724 412,840 0 495,999 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 0 200,026 360,688 328,724 412,840 0 495,999 -
NOSH 815,998 645,247 644,086 644,557 645,063 507,316 258,333 21.11%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -480.00% -26.37% 87.02% -77.78% -75.82% 10.32% -5.44% -
ROE 0.00% -4.34% 8.86% -9.75% -6.58% 0.00% -0.38% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.23 5.11 5.70 6.39 5.56 5.29 13.24 -17.31%
EPS -20.29 -1.35 4.96 -4.97 -4.21 0.43 -0.72 74.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.31 0.56 0.51 0.64 0.00 1.92 -
Adjusted Per Share Value based on latest NOSH - 647,218
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.35 5.11 5.70 6.39 5.56 4.17 5.30 0.15%
EPS -25.69 -1.35 4.96 -4.97 -4.22 0.43 -0.29 111.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3103 0.5595 0.5099 0.6404 0.00 0.7694 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.03 0.05 0.05 0.14 0.14 0.17 1.68 -
P/RPS 0.71 0.98 0.88 2.19 2.52 3.21 12.69 -38.14%
P/EPS -0.15 -3.71 1.01 -2.82 -3.32 31.10 -233.33 -70.60%
EY -676.44 -26.93 99.20 -35.52 -30.10 3.22 -0.43 240.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.16 0.09 0.27 0.22 0.00 0.88 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 28/02/06 25/02/05 -
Price 0.025 0.05 0.05 0.09 0.26 0.18 1.77 -
P/RPS 0.59 0.98 0.88 1.41 4.68 3.40 13.37 -40.54%
P/EPS -0.12 -3.71 1.01 -1.81 -6.17 32.93 -245.83 -71.92%
EY -811.73 -26.93 99.20 -55.26 -16.21 3.04 -0.41 254.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.16 0.09 0.18 0.41 0.00 0.92 -

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