[GPERAK] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[GPERAK] GULA PERAK BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 33.79%
YoY- -419.36%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 30,682 26,492 34,292 30,781 29,608 27,736 24,506 16.14%
PBT -123,492 -235,396 -96,529 -116,650 -176,144 -21,664 -34,138 135.46%
Tax 0 0 2,500 3,333 5,000 21,664 34,138 -
NP -123,492 -235,396 -94,029 -113,317 -171,144 0 0 -
-
NP to SH -123,492 -235,396 -94,029 -113,317 -171,144 -21,664 -34,191 135.22%
-
Tax Rate - - - - - - - -
Total Cost 154,174 261,888 128,321 144,098 200,752 27,736 24,506 240.41%
-
Net Worth 442,233 447,764 506,864 394,865 385,099 403,645 409,473 5.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 442,233 447,764 506,864 394,865 385,099 403,645 409,473 5.26%
NOSH 255,626 255,865 255,992 256,406 256,733 255,471 255,920 -0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -402.49% -888.56% -274.20% -368.14% -578.03% 0.00% 0.00% -
ROE -27.92% -52.57% -18.55% -28.70% -44.44% -5.37% -8.35% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.00 10.35 13.40 12.00 11.53 10.86 9.58 16.18%
EPS -48.24 -92.00 -36.70 -44.27 -66.80 -8.48 -13.36 135.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 1.98 1.54 1.50 1.58 1.60 5.34%
Adjusted Per Share Value based on latest NOSH - 255,631
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.76 4.11 5.32 4.77 4.59 4.30 3.80 16.18%
EPS -19.16 -36.51 -14.59 -17.58 -26.55 -3.36 -5.30 135.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.686 0.6946 0.7863 0.6125 0.5974 0.6261 0.6352 5.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.21 1.10 1.12 0.00 0.00 0.00 0.00 -
P/RPS 10.08 10.62 8.36 0.00 0.00 0.00 0.00 -
P/EPS -2.50 -1.20 -3.05 0.00 0.00 0.00 0.00 -
EY -39.93 -83.64 -32.80 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.57 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 24/11/03 29/08/03 30/05/03 27/02/03 03/12/02 23/08/02 31/05/02 -
Price 1.29 1.16 1.06 1.14 0.00 0.00 0.00 -
P/RPS 10.75 11.20 7.91 9.50 0.00 0.00 0.00 -
P/EPS -2.67 -1.26 -2.89 -2.58 0.00 0.00 0.00 -
EY -37.45 -79.31 -34.65 -38.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.54 0.74 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