[GCE] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 773.2%
YoY- 116.82%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 25,703 15,977 7,290 33,712 23,820 14,539 6,087 161.01%
PBT -10 -905 -989 397 -132 -731 -1,102 -95.63%
Tax 71 905 989 256 132 731 1,102 -83.90%
NP 61 0 0 653 0 0 0 -
-
NP to SH 61 -794 -893 653 -97 -769 -1,043 -
-
Tax Rate - - - -64.48% - - - -
Total Cost 25,642 15,977 7,290 33,059 23,820 14,539 6,087 160.60%
-
Net Worth 187,575 195,324 196,141 364,387 302,421 194,604 19,595 350.21%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 2,962 - - - -
Div Payout % - - - 453.68% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 187,575 195,324 196,141 364,387 302,421 194,604 19,595 350.21%
NOSH 152,500 158,800 159,464 296,250 242,500 156,938 158,030 -2.34%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.24% 0.00% 0.00% 1.94% 0.00% 0.00% 0.00% -
ROE 0.03% -0.41% -0.46% 0.18% -0.03% -0.40% -5.32% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 16.85 10.06 4.57 11.38 9.82 9.26 3.85 167.32%
EPS 0.04 -0.50 -0.56 0.41 -0.04 -0.49 -0.66 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.23 1.23 1.2471 1.24 0.124 361.01%
Adjusted Per Share Value based on latest NOSH - 288,571
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 13.05 8.11 3.70 17.11 12.09 7.38 3.09 161.04%
EPS 0.03 -0.40 -0.45 0.33 -0.05 -0.39 -0.53 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.9521 0.9915 0.9956 1.8497 1.5351 0.9878 0.0995 350.10%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.38 0.49 0.40 0.50 0.62 0.78 1.12 -
P/RPS 2.25 4.87 8.75 4.39 6.31 8.42 29.08 -81.81%
P/EPS 950.00 -98.00 -71.43 226.84 -1,550.00 -159.18 -169.70 -
EY 0.11 -1.02 -1.40 0.44 -0.06 -0.63 -0.59 -
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.33 0.41 0.50 0.63 9.03 -89.41%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 10/08/01 18/05/01 23/02/01 27/11/00 30/08/00 02/08/00 -
Price 0.49 0.51 0.43 0.47 0.60 0.70 0.79 -
P/RPS 2.91 5.07 9.41 4.13 6.11 7.56 20.51 -72.76%
P/EPS 1,225.00 -102.00 -76.79 213.23 -1,500.00 -142.86 -119.70 -
EY 0.08 -0.98 -1.30 0.47 -0.07 -0.70 -0.84 -
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.35 0.38 0.48 0.56 6.37 -84.17%

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