[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -64.86%
YoY- 52.46%
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 536,207 270,623 173,687 59,026 353,158 235,933 139,902 144.31%
PBT 70,699 42,910 26,201 13,168 40,332 27,670 17,186 156.07%
Tax -20,625 -12,496 -7,859 -3,299 -12,244 -7,872 -4,616 170.54%
NP 50,074 30,414 18,342 9,869 28,088 19,798 12,570 150.66%
-
NP to SH 50,074 30,414 18,342 9,869 28,088 19,798 12,570 150.66%
-
Tax Rate 29.17% 29.12% 30.00% 25.05% 30.36% 28.45% 26.86% -
Total Cost 486,133 240,209 155,345 49,157 325,070 216,135 127,332 143.67%
-
Net Worth 258,190 310,313 300,718 294,365 288,578 278,251 276,809 -4.52%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 21,079 10,539 6,013 - 15,998 9,599 5,985 130.95%
Div Payout % 42.10% 34.65% 32.79% - 56.96% 48.48% 47.62% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 258,190 310,313 300,718 294,365 288,578 278,251 276,809 -4.52%
NOSH 301,131 301,128 300,688 299,060 301,860 299,969 299,285 0.40%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 9.34% 11.24% 10.56% 16.72% 7.95% 8.39% 8.98% -
ROE 19.39% 9.80% 6.10% 3.35% 9.73% 7.12% 4.54% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 178.06 89.87 57.76 19.74 116.99 78.65 46.75 143.29%
EPS 13.30 10.10 6.10 3.30 9.30 6.60 4.20 115.19%
DPS 7.00 3.50 2.00 0.00 5.30 3.20 2.00 129.99%
NAPS 0.8574 1.0305 1.0001 0.9843 0.956 0.9276 0.9249 -4.91%
Adjusted Per Share Value based on latest NOSH - 299,060
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 95.20 48.05 30.84 10.48 62.70 41.89 24.84 144.30%
EPS 8.89 5.40 3.26 1.75 4.99 3.51 2.23 150.78%
DPS 3.74 1.87 1.07 0.00 2.84 1.70 1.06 131.23%
NAPS 0.4584 0.5509 0.5339 0.5226 0.5123 0.494 0.4914 -4.51%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.59 1.64 1.51 1.21 1.22 1.45 1.84 -
P/RPS 0.89 1.82 2.61 6.13 1.04 1.84 3.94 -62.80%
P/EPS 9.56 16.24 24.75 36.67 13.11 21.97 43.81 -63.65%
EY 10.46 6.16 4.04 2.73 7.63 4.55 2.28 175.33%
DY 4.40 2.13 1.32 0.00 4.34 2.21 1.09 152.87%
P/NAPS 1.85 1.59 1.51 1.23 1.28 1.56 1.99 -4.73%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 14/12/15 29/09/15 30/06/15 26/03/15 15/12/14 17/09/14 -
Price 1.80 1.64 1.54 1.28 1.27 1.10 1.59 -
P/RPS 1.01 1.82 2.67 6.49 1.09 1.40 3.40 -55.38%
P/EPS 10.82 16.24 25.25 38.79 13.65 16.67 37.86 -56.51%
EY 9.24 6.16 3.96 2.58 7.33 6.00 2.64 129.99%
DY 3.89 2.13 1.30 0.00 4.17 2.91 1.26 111.58%
P/NAPS 2.10 1.59 1.54 1.30 1.33 1.19 1.72 14.19%

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