[GPERAK] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[GPERAK] GULA PERAK BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 33.33%
YoY- 27.35%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 33,868 30,480 37,997 32,425 30,682 26,492 34,292 -0.82%
PBT -3,012 -6,440 -65,831 -82,328 -123,492 -235,396 -96,529 -90.02%
Tax 0 0 -4 -1 0 0 2,500 -
NP -3,012 -6,440 -65,835 -82,329 -123,492 -235,396 -94,029 -89.85%
-
NP to SH -3,012 -6,440 -65,835 -82,329 -123,492 -235,396 -94,029 -89.85%
-
Tax Rate - - - - - - - -
Total Cost 36,880 36,920 103,832 114,754 154,174 261,888 128,321 -56.35%
-
Net Worth 493,993 498,890 497,299 501,694 442,233 447,764 506,864 -1.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 493,993 498,890 497,299 501,694 442,233 447,764 506,864 -1.69%
NOSH 257,288 259,838 257,667 257,279 255,626 255,865 255,992 0.33%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -8.89% -21.13% -173.26% -253.90% -402.49% -888.56% -274.20% -
ROE -0.61% -1.29% -13.24% -16.41% -27.92% -52.57% -18.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.16 11.73 14.75 12.60 12.00 10.35 13.40 -1.19%
EPS -1.16 -2.48 -25.55 -32.00 -48.24 -92.00 -36.70 -89.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.93 1.95 1.73 1.75 1.98 -2.02%
Adjusted Per Share Value based on latest NOSH - 250,636
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.25 4.73 5.89 5.03 4.76 4.11 5.32 -0.87%
EPS -0.47 -1.00 -10.21 -12.77 -19.16 -36.51 -14.59 -89.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7663 0.7739 0.7714 0.7782 0.686 0.6946 0.7863 -1.69%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.58 1.65 1.58 1.35 1.21 1.10 1.12 -
P/RPS 12.00 14.07 10.71 10.71 10.08 10.62 8.36 27.16%
P/EPS -134.97 -66.57 -6.18 -4.22 -2.50 -1.20 -3.05 1142.49%
EY -0.74 -1.50 -16.17 -23.70 -39.93 -83.64 -32.80 -91.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.82 0.69 0.70 0.63 0.57 27.35%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 25/08/04 27/05/04 27/02/04 24/11/03 29/08/03 30/05/03 -
Price 1.64 1.58 1.62 1.81 1.29 1.16 1.06 -
P/RPS 12.46 13.47 10.99 14.36 10.75 11.20 7.91 35.27%
P/EPS -140.09 -63.75 -6.34 -5.66 -2.67 -1.26 -2.89 1220.08%
EY -0.71 -1.57 -15.77 -17.68 -37.45 -79.31 -34.65 -92.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.84 0.93 0.75 0.66 0.54 35.20%

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