[GNEALY] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 102.86%
YoY- 102.48%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 55,799 46,929 42,858 42,032 35,557 33,765 30,750 48.93%
PBT 20,439 18,926 9,106 5,976 -46,418 -16,530 -23,152 -
Tax -11,996 -11,324 -5,786 -4,692 46,418 16,530 23,152 -
NP 8,443 7,602 3,320 1,284 0 0 0 -
-
NP to SH 8,443 7,602 3,320 1,284 -44,863 -18,996 -26,144 -
-
Tax Rate 58.69% 59.83% 63.54% 78.51% - - - -
Total Cost 47,356 39,326 39,538 40,748 35,557 33,765 30,750 33.46%
-
Net Worth 463,672 461,700 456,499 453,985 455,666 453,366 454,577 1.33%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 5,767 - - - 1,153 - - -
Div Payout % 68.31% - - - 0.00% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 463,672 461,700 456,499 453,985 455,666 453,366 454,577 1.33%
NOSH 115,341 115,425 115,277 114,642 115,358 115,360 115,375 -0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.13% 16.20% 7.75% 3.05% 0.00% 0.00% 0.00% -
ROE 1.82% 1.65% 0.73% 0.28% -9.85% -4.19% -5.75% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 48.38 40.66 37.18 36.66 30.82 29.27 26.65 48.97%
EPS 7.32 6.59 2.88 1.12 -38.89 -16.47 -22.66 -
DPS 5.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 4.02 4.00 3.96 3.96 3.95 3.93 3.94 1.35%
Adjusted Per Share Value based on latest NOSH - 114,642
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 48.90 41.13 37.56 36.83 31.16 29.59 26.95 48.92%
EPS 7.40 6.66 2.91 1.13 -39.31 -16.65 -22.91 -
DPS 5.05 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 4.0633 4.046 4.0004 3.9784 3.9931 3.973 3.9836 1.33%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.83 1.61 1.60 1.18 1.18 1.10 2.10 -
P/RPS 3.78 3.96 4.30 3.22 3.83 3.76 7.88 -38.80%
P/EPS 25.00 24.44 55.56 105.36 -3.03 -6.68 -9.27 -
EY 4.00 4.09 1.80 0.95 -32.96 -14.97 -10.79 -
DY 2.73 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 0.46 0.40 0.40 0.30 0.30 0.28 0.53 -9.03%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 29/05/02 26/02/02 19/11/01 28/08/01 28/05/01 22/02/01 -
Price 1.90 1.80 1.52 1.55 1.45 1.24 1.58 -
P/RPS 3.93 4.43 4.09 4.23 4.70 4.24 5.93 -24.04%
P/EPS 25.96 27.33 52.78 138.39 -3.73 -7.53 -6.97 -
EY 3.85 3.66 1.89 0.72 -26.82 -13.28 -14.34 -
DY 2.63 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 0.47 0.45 0.38 0.39 0.37 0.32 0.40 11.38%

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