[GPERAK] YoY 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- 99.97%
YoY- -100.17%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 8,776 5,981 8,713 8,978 8,282 6,357 6,582 4.90%
PBT -7,258 2,376 116 0 584 -5,621 -20,646 -15.98%
Tax 1,788 899 -5 -1 0 5,621 20,646 -33.47%
NP -5,470 3,275 111 -1 584 0 0 -
-
NP to SH -5,470 3,275 111 -1 584 -5,617 -20,646 -19.85%
-
Tax Rate - -37.84% 4.31% - 0.00% - - -
Total Cost 14,246 2,706 8,602 8,979 7,698 6,357 6,582 13.72%
-
Net Worth 411,858 0 532,799 488,740 393,672 426,381 445,155 -1.28%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 411,858 0 532,799 488,740 393,672 426,381 445,155 -1.28%
NOSH 643,529 503,846 277,500 250,636 255,631 255,318 255,836 16.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -62.33% 54.76% 1.27% -0.01% 7.05% 0.00% 0.00% -
ROE -1.33% 0.00% 0.02% 0.00% 0.15% -1.32% -4.64% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.36 1.19 3.14 3.58 3.24 2.49 2.57 -10.05%
EPS -0.85 0.51 0.04 0.00 0.20 -2.20 -8.07 -31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 1.92 1.95 1.54 1.67 1.74 -15.34%
Adjusted Per Share Value based on latest NOSH - 250,636
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.36 0.93 1.35 1.39 1.28 0.99 1.02 4.90%
EPS -0.85 0.51 0.02 0.00 0.09 -0.87 -3.20 -19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6389 0.00 0.8265 0.7581 0.6107 0.6614 0.6905 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.14 0.17 1.68 1.35 0.00 0.00 0.00 -
P/RPS 10.27 14.32 53.51 37.69 0.00 0.00 0.00 -
P/EPS -16.47 26.15 4,200.00 -338,359.06 0.00 0.00 0.00 -
EY -6.07 3.82 0.02 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 0.22 0.00 0.88 0.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 27/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.26 0.18 1.77 1.81 1.14 0.00 0.00 -
P/RPS 19.07 15.16 56.37 50.53 35.19 0.00 0.00 -
P/EPS -30.59 27.69 4,425.00 -453,651.78 499.01 0.00 0.00 -
EY -3.27 3.61 0.02 0.00 0.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.92 0.93 0.74 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