[GCB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 49.21%
YoY--%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 179,766 91,113 412,695 310,699 205,548 103,206 336,422 -34.22%
PBT 9,647 4,480 20,056 15,699 10,523 5,358 16,861 -31.15%
Tax -1,095 -560 -3,019 -1,721 -1,155 -554 -3,254 -51.71%
NP 8,552 3,920 17,037 13,978 9,368 4,804 13,607 -26.68%
-
NP to SH 8,411 3,920 17,037 13,978 9,368 4,804 13,607 -27.49%
-
Tax Rate 11.35% 12.50% 15.05% 10.96% 10.98% 10.34% 19.30% -
Total Cost 171,214 87,193 395,658 296,721 196,180 98,402 322,815 -34.55%
-
Net Worth 88,724 83,365 72,858 73,368 67,736 62,365 34,477 88.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,403 - 7,098 2,791 - - 10,223 -62.01%
Div Payout % 28.57% - 41.67% 19.97% - - 75.14% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 88,724 83,365 72,858 73,368 67,736 62,365 34,477 88.11%
NOSH 240,314 237,575 215,113 214,715 201,896 216,396 124,378 55.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.76% 4.30% 4.13% 4.50% 4.56% 4.65% 4.04% -
ROE 9.48% 4.70% 23.38% 19.05% 13.83% 7.70% 39.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 74.80 38.35 191.85 144.70 101.81 47.69 270.48 -57.65%
EPS 3.50 1.65 7.92 6.51 4.64 2.22 10.94 -53.32%
DPS 1.00 0.00 3.30 1.30 0.00 0.00 8.22 -75.54%
NAPS 0.3692 0.3509 0.3387 0.3417 0.3355 0.2882 0.2772 21.11%
Adjusted Per Share Value based on latest NOSH - 240,104
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.30 7.75 35.13 26.44 17.49 8.78 28.63 -34.22%
EPS 0.72 0.33 1.45 1.19 0.80 0.41 1.16 -27.29%
DPS 0.20 0.00 0.60 0.24 0.00 0.00 0.87 -62.57%
NAPS 0.0755 0.071 0.062 0.0624 0.0577 0.0531 0.0293 88.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 0.31 0.31 0.32 0.31 0.32 0.00 0.00 -
P/RPS 0.41 0.81 0.17 0.21 0.31 0.00 0.00 -
P/EPS 8.86 18.79 4.04 4.76 6.90 0.00 0.00 -
EY 11.29 5.32 24.75 21.00 14.50 0.00 0.00 -
DY 3.23 0.00 10.31 4.19 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.94 0.91 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 08/03/06 22/11/05 30/08/05 30/05/05 06/04/05 -
Price 0.28 0.30 0.32 0.32 0.31 0.32 0.00 -
P/RPS 0.37 0.78 0.17 0.22 0.30 0.67 0.00 -
P/EPS 8.00 18.18 4.04 4.92 6.68 14.41 0.00 -
EY 12.50 5.50 24.75 20.34 14.97 6.94 0.00 -
DY 3.57 0.00 10.31 4.06 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.94 0.94 0.92 1.11 0.00 -

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