[GPERAK] YoY TTM Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -56.83%
YoY- -340.07%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 30,235 38,112 38,994 33,981 25,979 23,462 39,283 -4.26%
PBT -1,538 2,115 -8,592 -149,962 -33,520 -86,202 -9,948 -26.72%
Tax 2,028 1,032 -4 2,500 11 86,202 9,948 -23.27%
NP 490 3,147 -8,596 -147,462 -33,509 0 0 -
-
NP to SH 490 3,147 -8,596 -147,462 -33,509 -86,212 -8,819 -
-
Tax Rate - -48.79% - - - - - -
Total Cost 29,745 34,965 47,590 181,443 59,488 23,462 39,283 -4.52%
-
Net Worth 236,800 492,937 498,890 447,764 403,645 437,912 521,440 -12.32%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 236,800 492,937 498,890 447,764 403,645 437,912 521,440 -12.32%
NOSH 320,000 448,125 259,838 255,865 255,471 256,088 256,867 3.72%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.62% 8.26% -22.04% -433.95% -128.98% 0.00% 0.00% -
ROE 0.21% 0.64% -1.72% -32.93% -8.30% -19.69% -1.69% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.45 8.50 15.01 13.28 10.17 9.16 15.29 -7.70%
EPS 0.15 0.70 -3.31 -57.63 -13.12 -33.66 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.10 1.92 1.75 1.58 1.71 2.03 -15.47%
Adjusted Per Share Value based on latest NOSH - 255,865
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.69 5.91 6.05 5.27 4.03 3.64 6.09 -4.25%
EPS 0.08 0.49 -1.33 -22.87 -5.20 -13.37 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3673 0.7646 0.7739 0.6946 0.6261 0.6793 0.8089 -12.32%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.16 0.32 1.65 1.10 0.00 0.00 0.00 -
P/RPS 1.69 3.76 10.99 8.28 0.00 0.00 0.00 -
P/EPS 104.49 45.57 -49.88 -1.91 0.00 0.00 0.00 -
EY 0.96 2.19 -2.00 -52.39 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 0.29 0.86 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 08/09/06 29/08/05 25/08/04 29/08/03 23/08/02 05/09/01 30/08/00 -
Price 0.12 0.32 1.58 1.16 0.00 0.00 0.00 -
P/RPS 1.27 3.76 10.53 8.73 0.00 0.00 0.00 -
P/EPS 78.37 45.57 -47.76 -2.01 0.00 0.00 0.00 -
EY 1.28 2.19 -2.09 -49.68 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.29 0.82 0.66 0.00 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