[GPERAK] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[GPERAK] GULA PERAK BHD
Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 52.39%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
GPERAK's Result
GPERAK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 30,807 36,780 39,590 34,829 26,907 24,354 36,924 -2.97%
PBT -16,704 1,535 -5,591 -70,203 -111,355 -36,590 -59,055 -18.97%
Tax 2,790 1,029 -3 0 2,506 31,774 59,055 -39.86%
NP -13,914 2,564 -5,594 -70,203 -108,849 -4,816 0 -
-
NP to SH -13,914 2,564 -5,594 -70,203 -108,849 -36,590 -58,250 -21.22%
-
Tax Rate - -67.04% - - - - - -
Total Cost 44,721 34,216 45,184 105,032 135,756 29,170 36,924 3.24%
-
Net Worth 418,757 328,249 446,399 433,600 383,562 432,033 465,711 -1.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 418,757 328,249 446,399 433,600 383,562 432,033 465,711 -1.75%
NOSH 644,242 420,833 232,500 250,636 255,708 255,641 255,885 16.62%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -45.17% 6.97% -14.13% -201.56% -404.54% -19.77% 0.00% -
ROE -3.32% 0.78% -1.25% -16.19% -28.38% -8.47% -12.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.78 8.74 17.03 13.90 10.52 9.53 14.43 -16.81%
EPS -2.16 0.61 -2.41 -28.01 -42.57 -14.31 -22.76 -32.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.78 1.92 1.73 1.50 1.69 1.82 -15.76%
Adjusted Per Share Value based on latest NOSH - 250,636
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.78 5.71 6.14 5.40 4.17 3.78 5.73 -2.97%
EPS -2.16 0.40 -0.87 -10.89 -16.88 -5.68 -9.04 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6496 0.5092 0.6925 0.6726 0.595 0.6702 0.7224 -1.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.13 0.23 1.58 1.21 0.00 0.00 0.00 -
P/RPS 2.72 2.63 9.28 8.71 0.00 0.00 0.00 -
P/EPS -6.02 37.75 -65.67 -4.32 0.00 0.00 0.00 -
EY -16.61 2.65 -1.52 -23.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.82 0.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 24/11/03 03/12/02 04/12/01 30/11/00 -
Price 0.15 0.17 1.64 1.29 0.00 0.00 0.00 -
P/RPS 3.14 1.95 9.63 9.28 0.00 0.00 0.00 -
P/EPS -6.95 27.90 -68.16 -4.61 0.00 0.00 0.00 -
EY -14.40 3.58 -1.47 -21.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.85 0.75 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