[GKENT] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 159.75%
YoY- -26.37%
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 106,112 111,440 99,174 91,570 79,912 192,646 222,402 -39.02%
PBT -1,764 2,964 5,077 7,494 -6,948 -52,183 2,152 -
Tax -2,588 -1,883 -2,714 -2,860 6,948 52,183 -524 190.86%
NP -4,352 1,081 2,362 4,634 0 0 1,628 -
-
NP to SH -4,352 1,081 2,362 4,634 -7,756 -52,490 1,628 -
-
Tax Rate - 63.53% 53.46% 38.16% - - 24.35% -
Total Cost 110,464 110,359 96,812 86,936 79,912 192,646 220,774 -37.05%
-
Net Worth 7,666 9,582 11,804 0 8,430 10,972 63,997 -75.79%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 7,666 9,582 11,804 0 8,430 10,972 63,997 -75.79%
NOSH 84,341 84,275 84,320 84,485 84,304 84,402 84,206 0.10%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -4.10% 0.97% 2.38% 5.06% 0.00% 0.00% 0.73% -
ROE -56.77% 11.28% 20.01% 0.00% -92.00% -478.38% 2.54% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 125.81 132.23 117.62 108.39 94.79 228.25 264.11 -39.08%
EPS -5.16 1.28 2.80 5.50 -9.20 -62.19 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.1137 0.14 0.00 0.10 0.13 0.76 -75.81%
Adjusted Per Share Value based on latest NOSH - 84,413
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 18.84 19.78 17.61 16.26 14.19 34.20 39.48 -39.01%
EPS -0.77 0.19 0.42 0.82 -1.38 -9.32 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.017 0.021 0.00 0.015 0.0195 0.1136 -75.80%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.23 0.29 0.29 0.28 0.43 0.45 0.44 -
P/RPS 0.18 0.22 0.25 0.26 0.45 0.20 0.17 3.89%
P/EPS -4.46 22.61 10.35 5.10 -4.67 -0.72 22.76 -
EY -22.43 4.42 9.66 19.59 -21.40 -138.20 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.55 2.07 0.00 4.30 3.46 0.58 167.69%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 01/08/03 25/03/03 17/12/02 24/09/02 28/06/02 24/04/02 21/12/01 -
Price 0.47 0.20 0.28 0.28 0.34 0.45 0.49 -
P/RPS 0.37 0.15 0.24 0.26 0.36 0.20 0.19 56.13%
P/EPS -9.11 15.59 9.99 5.10 -3.70 -0.72 25.34 -
EY -10.98 6.41 10.01 19.59 -27.06 -138.20 3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 1.76 2.00 0.00 3.40 3.46 0.64 304.14%

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