[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 59.25%
YoY- 25.45%
Quarter Report
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 119,208 106,286 109,142 111,334 104,968 92,241 94,140 16.99%
PBT 43,392 40,092 46,698 52,736 36,768 33,458 37,494 10.20%
Tax -18,844 -15,849 -18,462 -21,032 -16,860 -12,034 -13,972 22.00%
NP 24,548 24,243 28,236 31,704 19,908 21,424 23,522 2.87%
-
NP to SH 24,548 24,243 28,236 31,704 19,908 21,424 23,522 2.87%
-
Tax Rate 43.43% 39.53% 39.53% 39.88% 45.86% 35.97% 37.26% -
Total Cost 94,660 82,043 80,906 79,630 85,060 70,817 70,617 21.50%
-
Net Worth 367,989 362,318 358,717 354,189 347,581 341,491 428,069 -9.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 11,538 - - - 5,768 - -
Div Payout % - 47.60% - - - 26.93% - -
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 367,989 362,318 358,717 354,189 347,581 341,491 428,069 -9.56%
NOSH 115,357 115,387 115,343 115,371 115,475 115,368 115,382 -0.01%
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 20.59% 22.81% 25.87% 28.48% 18.97% 23.23% 24.99% -
ROE 6.67% 6.69% 7.87% 8.95% 5.73% 6.27% 5.50% -
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 103.34 92.11 94.62 96.50 90.90 79.95 81.59 17.01%
EPS 21.28 21.01 24.48 27.48 17.24 18.57 20.39 2.88%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.19 3.14 3.11 3.07 3.01 2.96 3.71 -9.55%
Adjusted Per Share Value based on latest NOSH - 115,323
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 104.46 93.14 95.64 97.56 91.99 80.83 82.50 16.98%
EPS 21.51 21.24 24.74 27.78 17.45 18.77 20.61 2.88%
DPS 0.00 10.11 0.00 0.00 0.00 5.06 0.00 -
NAPS 3.2248 3.1751 3.1435 3.1038 3.0459 2.9926 3.7513 -9.56%
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 2.00 2.00 2.15 1.80 1.60 1.36 1.85 -
P/RPS 1.94 2.17 2.27 1.87 1.76 1.70 2.27 -9.91%
P/EPS 9.40 9.52 8.78 6.55 9.28 7.32 9.07 2.40%
EY 10.64 10.51 11.39 15.27 10.78 13.65 11.02 -2.30%
DY 0.00 5.00 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.63 0.64 0.69 0.59 0.53 0.46 0.50 16.60%
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 10/11/04 24/08/04 17/05/04 26/02/04 18/11/03 26/08/03 20/05/03 -
Price 1.96 1.90 1.90 2.10 1.85 1.76 1.91 -
P/RPS 1.90 2.06 2.01 2.18 2.04 2.20 2.34 -12.93%
P/EPS 9.21 9.04 7.76 7.64 10.73 9.48 9.37 -1.13%
EY 10.86 11.06 12.88 13.09 9.32 10.55 10.67 1.18%
DY 0.00 5.26 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.61 0.61 0.61 0.68 0.61 0.59 0.51 12.64%

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