[GPERAK] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[GPERAK] GULA PERAK BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 39.62%
YoY- 136.61%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,863 34,048 36,780 38,112 39,549 39,325 39,590 -22.80%
PBT -2,540 3,795 1,535 2,115 2,265 -5,475 -5,591 -40.93%
Tax 2,345 1,933 1,029 1,032 -11 -7 -3 -
NP -195 5,728 2,564 3,147 2,254 -5,482 -5,594 -89.35%
-
NP to SH -195 5,728 2,564 3,147 2,254 -5,482 -5,594 -89.35%
-
Tax Rate - -50.94% -67.04% -48.79% 0.49% - - -
Total Cost 27,058 28,320 34,216 34,965 37,295 44,807 45,184 -28.97%
-
Net Worth 400,128 0 328,249 492,937 500,180 532,799 446,399 -7.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 400,128 0 328,249 492,937 500,180 532,799 446,399 -7.04%
NOSH 540,714 503,846 420,833 448,125 259,160 277,500 232,500 75.62%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.73% 16.82% 6.97% 8.26% 5.70% -13.94% -14.13% -
ROE -0.05% 0.00% 0.78% 0.64% 0.45% -1.03% -1.25% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.97 6.76 8.74 8.50 15.26 14.17 17.03 -56.03%
EPS -0.04 1.14 0.61 0.70 0.87 -1.98 -2.41 -93.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.00 0.78 1.10 1.93 1.92 1.92 -47.07%
Adjusted Per Share Value based on latest NOSH - 448,125
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.17 5.28 5.71 5.91 6.13 6.10 6.14 -22.75%
EPS -0.03 0.89 0.40 0.49 0.35 -0.85 -0.87 -89.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6207 0.00 0.5092 0.7646 0.7759 0.8265 0.6925 -7.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.17 0.23 0.32 1.55 1.68 1.58 -
P/RPS 3.82 2.52 2.63 3.76 10.16 11.86 9.28 -44.69%
P/EPS -526.85 14.95 37.75 45.57 178.22 -85.04 -65.67 301.26%
EY -0.19 6.69 2.65 2.19 0.56 -1.18 -1.52 -75.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.29 0.29 0.80 0.88 0.82 -53.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 28/11/05 29/08/05 02/06/05 25/02/05 29/11/04 -
Price 0.17 0.18 0.17 0.32 0.25 1.77 1.64 -
P/RPS 3.42 2.66 1.95 3.76 1.64 12.49 9.63 -49.88%
P/EPS -471.39 15.83 27.90 45.57 28.74 -89.60 -68.16 263.42%
EY -0.21 6.32 3.58 2.19 3.48 -1.12 -1.47 -72.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.00 0.22 0.29 0.13 0.92 0.85 -58.19%

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