[GKENT] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
Revenue 276,211 0 188,381 0 109,471 0 39,310 1217.58%
PBT 48,712 0 31,737 0 15,648 0 4,014 2614.11%
Tax -11,302 0 -8,621 0 -3,181 0 -288 12714.26%
NP 37,410 0 23,116 0 12,467 0 3,726 2012.37%
-
NP to SH 37,410 0 23,116 0 12,467 0 3,726 2012.37%
-
Tax Rate 23.20% - 27.16% - 20.33% - 7.17% -
Total Cost 238,801 0 165,265 0 97,004 0 35,584 1139.90%
-
Net Worth 522,763 0 507,948 0 504,964 0 496,273 7.11%
Dividend
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
Div 13,145 - 5,271 - 5,289 - - -
Div Payout % 35.14% - 22.81% - 42.43% - - -
Equity
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
Net Worth 522,763 0 507,948 0 504,964 0 496,273 7.11%
NOSH 563,269 527,191 563,269 528,980 563,269 563,269 563,269 0.00%
Ratio Analysis
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
NP Margin 13.54% 0.00% 12.27% 0.00% 11.39% 0.00% 9.48% -
ROE 7.16% 0.00% 4.55% 0.00% 2.47% 0.00% 0.75% -
Per Share
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
RPS 52.53 0.00 35.73 0.00 20.69 0.00 7.39 1237.90%
EPS 7.10 0.00 4.40 0.00 2.40 0.00 0.70 2040.96%
DPS 2.50 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.9942 0.00 0.9635 0.00 0.9546 0.00 0.9333 8.71%
Adjusted Per Share Value based on latest NOSH - 528,980
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
RPS 49.04 0.00 33.44 0.00 19.43 0.00 6.98 1217.41%
EPS 6.64 0.00 4.10 0.00 2.21 0.00 0.66 2018.03%
DPS 2.33 0.00 0.94 0.00 0.94 0.00 0.00 -
NAPS 0.9281 0.00 0.9018 0.00 0.8965 0.00 0.8811 7.11%
Price Multiplier on Financial Quarter End Date
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
Date 29/01/21 31/12/20 30/10/20 30/09/20 30/07/20 30/06/20 30/04/20 -
Price 0.75 0.78 0.67 0.665 0.68 0.62 0.685 -
P/RPS 1.43 0.00 1.88 0.00 3.29 0.00 9.27 -91.55%
P/EPS 10.54 0.00 15.28 0.00 28.85 0.00 97.76 -94.74%
EY 9.49 0.00 6.54 0.00 3.47 0.00 1.02 1809.96%
DY 3.33 0.00 1.49 0.00 1.47 0.00 0.00 -
P/NAPS 0.75 0.00 0.70 0.00 0.71 0.00 0.73 3.63%
Price Multiplier on Announcement Date
31/01/21 31/12/20 31/10/20 30/09/20 31/07/20 30/06/20 30/04/20 CAGR
Date 22/03/21 - 15/12/20 - 14/09/20 - 23/06/20 -
Price 0.755 0.00 0.77 0.00 0.73 0.00 0.66 -
P/RPS 1.44 0.00 2.15 0.00 3.53 0.00 8.93 -91.04%
P/EPS 10.61 0.00 17.56 0.00 30.97 0.00 94.19 -94.42%
EY 9.42 0.00 5.69 0.00 3.23 0.00 1.06 1697.54%
DY 3.31 0.00 1.30 0.00 1.37 0.00 0.00 -
P/NAPS 0.76 0.00 0.80 0.00 0.76 0.00 0.71 9.41%

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