[GPERAK] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -20.08%
YoY- -127.2%
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 25,874 24,710 27,535 30,912 26,885 20,146 25,647 0.14%
PBT -98,071 -6,517 17,209 -33,752 -23,658 -1,008 -1,390 103.21%
Tax -26,124 0 6,751 9,710 3,274 3,088 -5 316.28%
NP -124,195 -6,517 23,960 -24,042 -20,384 2,080 -1,395 111.23%
-
NP to SH -124,195 -6,517 23,960 -24,042 -20,384 2,080 -1,395 111.23%
-
Tax Rate - - -39.23% - - - - -
Total Cost 150,069 31,227 3,575 54,954 47,269 18,066 27,042 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 815,998 645,247 644,086 644,557 645,063 507,317 258,333 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% -3.26% 6.64% -7.31% -4.94% 0.00% -0.28% -
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 3.17 3.83 4.28 4.80 4.17 3.97 9.93 -17.32%
EPS -15.22 -1.01 3.72 -3.73 -3.16 0.32 -0.54 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 - 641,176
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.01 3.83 4.27 4.80 4.17 3.13 3.98 0.12%
EPS -19.27 -1.01 3.72 -3.73 -3.16 0.32 -0.22 110.66%
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 0.95 1.31 1.17 2.92 3.36 4.28 16.92 -38.10%
P/EPS -0.20 -4.95 1.34 -3.75 -4.43 41.46 -311.11 -70.60%
EY -507.33 -20.20 74.40 -26.64 -22.57 2.41 -0.32 241.28%
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 0.79 1.31 1.17 1.88 6.24 4.53 17.83 -40.50%
P/EPS -0.16 -4.95 1.34 -2.41 -8.23 43.90 -327.78 -71.92%
EY -608.80 -20.20 74.40 -41.44 -12.15 2.28 -0.31 253.67%
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