[GPERAK] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[GPERAK] GULA PERAK BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ-0.0%
YoY- 27.35%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,885 20,146 25,647 24,319 23,086 18,768 20,293 4.79%
PBT -23,658 -1,008 -1,390 -61,746 -87,488 -16,364 -77,211 -17.88%
Tax 3,274 3,088 -5 -1 2,500 16,364 77,211 -40.93%
NP -20,384 2,080 -1,395 -61,747 -84,988 0 0 -
-
NP to SH -20,384 2,080 -1,395 -61,747 -84,988 -16,364 -77,216 -19.89%
-
Tax Rate - - - - - - - -
Total Cost 47,269 18,066 27,042 86,066 108,074 18,768 20,293 15.12%
-
Net Worth 412,840 0 495,999 501,694 394,865 427,666 445,181 -1.24%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 412,840 0 495,999 501,694 394,865 427,666 445,181 -1.24%
NOSH 645,063 507,317 258,333 257,279 256,406 256,087 255,851 16.65%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -75.82% 10.32% -5.44% -253.90% -368.14% 0.00% 0.00% -
ROE -4.94% 0.00% -0.28% -12.31% -21.52% -3.83% -17.34% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.17 3.97 9.93 9.45 9.00 7.33 7.93 -10.15%
EPS -3.16 0.32 -0.54 -24.00 -33.20 -6.39 -30.18 -31.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 1.92 1.95 1.54 1.67 1.74 -15.34%
Adjusted Per Share Value based on latest NOSH - 250,636
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.17 3.13 3.98 3.77 3.58 2.91 3.15 4.78%
EPS -3.16 0.32 -0.22 -9.58 -13.18 -2.54 -11.98 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6404 0.00 0.7694 0.7782 0.6125 0.6634 0.6906 -1.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.14 0.17 1.68 1.35 0.00 0.00 0.00 -
P/RPS 3.36 4.28 16.92 14.28 0.00 0.00 0.00 -
P/EPS -4.43 41.46 -311.11 -5.63 0.00 0.00 0.00 -
EY -22.57 2.41 -0.32 -17.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.88 0.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 27/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.26 0.18 1.77 1.81 1.14 0.00 0.00 -
P/RPS 6.24 4.53 17.83 19.15 12.66 0.00 0.00 -
P/EPS -8.23 43.90 -327.78 -7.54 -3.44 0.00 0.00 -
EY -12.15 2.28 -0.31 -13.26 -29.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.92 0.93 0.74 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