[GPERAK] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[GPERAK] GULA PERAK BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -150.34%
YoY- -986.58%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 37,997 32,425 30,682 26,492 34,292 30,781 29,608 18.07%
PBT -65,831 -82,328 -123,492 -235,396 -96,529 -116,650 -176,144 -48.08%
Tax -4 -1 0 0 2,500 3,333 5,000 -
NP -65,835 -82,329 -123,492 -235,396 -94,029 -113,317 -171,144 -47.07%
-
NP to SH -65,835 -82,329 -123,492 -235,396 -94,029 -113,317 -171,144 -47.07%
-
Tax Rate - - - - - - - -
Total Cost 103,832 114,754 154,174 261,888 128,321 144,098 200,752 -35.54%
-
Net Worth 497,299 501,694 442,233 447,764 506,864 394,865 385,099 18.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 497,299 501,694 442,233 447,764 506,864 394,865 385,099 18.56%
NOSH 257,667 257,279 255,626 255,865 255,992 256,406 256,733 0.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -173.26% -253.90% -402.49% -888.56% -274.20% -368.14% -578.03% -
ROE -13.24% -16.41% -27.92% -52.57% -18.55% -28.70% -44.44% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.75 12.60 12.00 10.35 13.40 12.00 11.53 17.82%
EPS -25.55 -32.00 -48.24 -92.00 -36.70 -44.27 -66.80 -47.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.95 1.73 1.75 1.98 1.54 1.50 18.27%
Adjusted Per Share Value based on latest NOSH - 255,865
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.89 5.03 4.76 4.11 5.32 4.77 4.59 18.06%
EPS -10.21 -12.77 -19.16 -36.51 -14.59 -17.58 -26.55 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7714 0.7782 0.686 0.6946 0.7863 0.6125 0.5974 18.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.58 1.35 1.21 1.10 1.12 0.00 0.00 -
P/RPS 10.71 10.71 10.08 10.62 8.36 0.00 0.00 -
P/EPS -6.18 -4.22 -2.50 -1.20 -3.05 0.00 0.00 -
EY -16.17 -23.70 -39.93 -83.64 -32.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.70 0.63 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 24/11/03 29/08/03 30/05/03 27/02/03 03/12/02 -
Price 1.62 1.81 1.29 1.16 1.06 1.14 0.00 -
P/RPS 10.99 14.36 10.75 11.20 7.91 9.50 0.00 -
P/EPS -6.34 -5.66 -2.67 -1.26 -2.89 -2.58 0.00 -
EY -15.77 -17.68 -37.45 -79.31 -34.65 -38.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 0.75 0.66 0.54 0.74 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