[GCE] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.86%
YoY- 29.75%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 44,456 40,366 35,076 42,130 42,241 38,904 33,064 21.79%
PBT 9,364 5,954 492 5,774 6,665 4,610 156 1429.24%
Tax -366 -282 -72 -401 -569 -426 -252 28.21%
NP 8,997 5,672 420 5,373 6,096 4,184 -96 -
-
NP to SH 8,832 5,564 420 5,373 6,096 4,184 -96 -
-
Tax Rate 3.91% 4.74% 14.63% 6.94% 8.54% 9.24% 161.54% -
Total Cost 35,458 34,694 34,656 36,757 36,145 34,720 33,160 4.56%
-
Net Worth 225,949 221,035 201,249 186,474 188,634 186,842 139,199 38.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,160 - - - -
Div Payout % - - - 58.82% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 225,949 221,035 201,249 186,474 188,634 186,842 139,199 38.07%
NOSH 193,119 190,547 175,000 158,029 159,860 159,694 120,000 37.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.24% 14.05% 1.20% 12.75% 14.43% 10.75% -0.29% -
ROE 3.91% 2.52% 0.21% 2.88% 3.23% 2.24% -0.07% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.02 21.18 20.04 26.66 26.42 24.36 27.55 -11.27%
EPS 4.57 2.92 0.24 3.40 3.81 2.62 -0.08 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 1.18 1.18 1.17 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 160,200
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.57 20.49 17.80 21.39 21.44 19.75 16.78 21.82%
EPS 4.48 2.82 0.21 2.73 3.09 2.12 -0.05 -
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 1.1469 1.122 1.0216 0.9466 0.9575 0.9484 0.7066 38.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.46 0.47 0.50 0.53 0.49 0.50 0.54 -
P/RPS 2.00 2.22 2.49 1.99 1.85 2.05 1.96 1.35%
P/EPS 10.06 16.10 208.33 15.59 12.85 19.08 -675.00 -
EY 9.94 6.21 0.48 6.42 7.78 5.24 -0.15 -
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.43 0.45 0.42 0.43 0.47 -11.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 10/08/05 09/05/05 22/02/05 02/11/04 12/08/04 29/04/04 -
Price 0.43 0.46 0.46 0.50 0.49 0.49 0.53 -
P/RPS 1.87 2.17 2.30 1.88 1.85 2.01 1.92 -1.74%
P/EPS 9.40 15.75 191.67 14.71 12.85 18.70 -662.50 -
EY 10.64 6.35 0.52 6.80 7.78 5.35 -0.15 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.40 0.42 0.42 0.42 0.46 -13.49%

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