[GPERAK] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -2278.81%
YoY- -54.82%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 30,917 35,546 39,407 33,602 26,863 39,549 37,997 -3.37%
PBT -206,703 -164,132 -29,633 -34,772 -3,688 2,265 -65,831 20.99%
Tax 0 297,641 13,219 4,813 3,493 -12 -4 -
NP -206,703 133,509 -16,414 -29,959 -195 2,253 -65,835 20.99%
-
NP to SH -206,703 -133,509 -16,414 -29,959 -195 2,253 -65,835 20.99%
-
Tax Rate - - - - - 0.53% - -
Total Cost 237,620 -97,963 55,821 63,561 27,058 37,296 103,832 14.78%
-
Net Worth 0 206,274 335,126 405,896 389,380 501,149 497,299 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 206,274 335,126 405,896 389,380 501,149 497,299 -
NOSH 644,335 644,606 644,474 644,279 526,190 259,662 257,667 16.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -668.57% 375.60% -41.65% -89.16% -0.73% 5.70% -173.26% -
ROE 0.00% -64.72% -4.90% -7.38% -0.05% 0.45% -13.24% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.80 5.51 6.11 5.22 5.11 15.23 14.75 -17.05%
EPS -32.08 -20.72 -2.55 -4.65 -0.03 0.87 -25.55 3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.32 0.52 0.63 0.74 1.93 1.93 -
Adjusted Per Share Value based on latest NOSH - 644,306
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.80 5.51 6.11 5.21 4.17 6.13 5.89 -3.35%
EPS -32.06 -20.71 -2.55 -4.65 -0.03 0.35 -10.21 20.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.32 0.5199 0.6296 0.604 0.7774 0.7714 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.05 0.05 0.10 0.22 0.19 1.55 1.58 -
P/RPS 1.04 0.91 1.64 4.22 3.72 10.18 10.71 -32.19%
P/EPS -0.16 -0.24 -3.93 -4.73 -512.70 178.64 -6.18 -45.59%
EY -641.60 -414.23 -25.47 -21.14 -0.20 0.56 -16.17 84.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.16 0.19 0.35 0.26 0.80 0.82 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 28/05/08 31/05/07 30/05/06 02/06/05 27/05/04 -
Price 0.02 0.07 0.06 0.16 0.17 0.25 1.62 -
P/RPS 0.42 1.27 0.98 3.07 3.33 1.64 10.99 -41.94%
P/EPS -0.06 -0.34 -2.36 -3.44 -458.73 28.81 -6.34 -53.99%
EY -1,604.00 -295.88 -42.45 -29.06 -0.22 3.47 -15.77 115.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.12 0.25 0.23 0.13 0.84 -

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