[GPERAK] YoY TTM Result on 31-Mar-2009 [#4]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -522.66%
YoY- -713.38%
View:
Show?
TTM 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 33,594 26,863 39,549 37,997 -3.37%
PBT -206,703 -164,132 -29,633 -128,994 -2,540 2,265 -65,831 20.99%
Tax 0 25,744 13,219 6,584 2,345 -11 -4 -
NP -206,703 -138,388 -16,414 -122,410 -195 2,254 -65,835 20.99%
-
NP to SH -206,703 -133,509 -16,414 -120,893 -195 2,254 -65,835 20.99%
-
Tax Rate - - - - - 0.49% - -
Total Cost 237,620 173,934 55,821 156,004 27,058 37,295 103,832 14.78%
-
Net Worth 0 206,248 309,295 407,584 400,128 500,180 667,942 -
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 0 206,248 309,295 407,584 400,128 500,180 667,942 -
NOSH 644,306 644,527 644,366 646,959 540,714 259,160 344,300 11.00%
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% -389.32% -41.65% -364.38% -0.73% 5.70% -173.26% -
ROE 0.00% -64.73% -5.31% -29.66% -0.05% 0.45% -9.86% -
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 5.52 6.12 5.19 4.97 15.26 11.04 -12.95%
EPS -32.08 -20.71 -2.55 -18.69 -0.04 0.87 -19.12 9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.32 0.48 0.63 0.74 1.93 1.94 -
Adjusted Per Share Value based on latest NOSH - 644,527
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 -18.75 -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 0.3199 0.4798 0.6322 0.6207 0.7759 1.0361 -
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 4.24 3.82 10.16 14.32 -35.39%
P/EPS -0.16 -0.24 -3.93 -1.18 -526.85 178.22 -8.26 -48.16%
EY -641.63 -414.28 -25.47 -84.94 -0.19 0.56 -12.10 93.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.16 0.21 0.35 0.26 0.80 0.81 -
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 3.08 3.42 1.64 14.68 -44.68%
P/EPS -0.06 -0.34 -2.36 -0.86 -471.39 28.74 -8.47 -56.15%
EY -1,604.07 -295.92 -42.46 -116.79 -0.21 3.48 -11.80 126.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.13 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