[GCE] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 107.68%
YoY- 162.89%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 16,967 7,200 34,451 25,703 15,977 7,290 33,712 -36.80%
PBT -370 -1,211 -133 -10 -905 -989 397 -
Tax 370 1,211 375 71 905 989 256 27.91%
NP 0 0 242 61 0 0 653 -
-
NP to SH -580 -1,230 242 61 -794 -893 653 -
-
Tax Rate - - - - - - -64.48% -
Total Cost 16,967 7,200 34,209 25,642 15,977 7,290 33,059 -35.97%
-
Net Worth 196,555 194,883 198,439 187,575 195,324 196,141 364,387 -33.81%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,613 - - - 2,962 -
Div Payout % - - 666.67% - - - 453.68% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 196,555 194,883 198,439 187,575 195,324 196,141 364,387 -33.81%
NOSH 161,111 159,740 161,333 152,500 158,800 159,464 296,250 -33.44%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.70% 0.24% 0.00% 0.00% 1.94% -
ROE -0.30% -0.63% 0.12% 0.03% -0.41% -0.46% 0.18% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 10.53 4.51 21.35 16.85 10.06 4.57 11.38 -5.05%
EPS -0.36 -0.77 0.15 0.04 -0.50 -0.56 0.41 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.22 1.22 1.23 1.23 1.23 1.23 1.23 -0.54%
Adjusted Per Share Value based on latest NOSH - 158,333
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.61 3.65 17.49 13.05 8.11 3.70 17.11 -36.81%
EPS -0.29 -0.62 0.12 0.03 -0.40 -0.45 0.33 -
DPS 0.00 0.00 0.82 0.00 0.00 0.00 1.50 -
NAPS 0.9977 0.9892 1.0073 0.9521 0.9915 0.9956 1.8497 -33.81%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.69 0.49 0.51 0.38 0.49 0.40 0.50 -
P/RPS 6.55 10.87 2.39 2.25 4.87 8.75 4.39 30.66%
P/EPS -191.67 -63.64 340.00 950.00 -98.00 -71.43 226.84 -
EY -0.52 -1.57 0.29 0.11 -1.02 -1.40 0.44 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 2.00 -
P/NAPS 0.57 0.40 0.41 0.31 0.40 0.33 0.41 24.63%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 23/05/02 26/02/02 15/11/01 10/08/01 18/05/01 23/02/01 -
Price 0.59 0.67 0.50 0.49 0.51 0.43 0.47 -
P/RPS 5.60 14.86 2.34 2.91 5.07 9.41 4.13 22.57%
P/EPS -163.89 -87.01 333.33 1,225.00 -102.00 -76.79 213.23 -
EY -0.61 -1.15 0.30 0.08 -0.98 -1.30 0.47 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.48 0.55 0.41 0.40 0.41 0.35 0.38 16.90%

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