[GCB] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 102,342 103,206 92,255 0 0 0 0 -
PBT 5,165 5,358 4,311 0 0 0 0 -
Tax -601 -554 -844 0 0 0 0 -
NP 4,564 4,804 3,467 0 0 0 0 -
-
NP to SH 4,564 4,804 3,467 0 0 0 0 -
-
Tax Rate 11.64% 10.34% 19.58% - - - - -
Total Cost 97,778 98,402 88,788 0 0 0 0 -
-
Net Worth 79,751 62,365 34,446 0 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 10,214 - - - - -
Div Payout % - - 294.62% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 79,751 62,365 34,446 0 0 0 0 -
NOSH 237,708 216,396 124,265 0 0 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.46% 4.65% 3.76% 0.00% 0.00% 0.00% 0.00% -
ROE 5.72% 7.70% 10.06% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.05 47.69 74.24 0.00 0.00 0.00 0.00 -
EPS 1.92 2.22 2.79 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 8.22 0.00 0.00 0.00 0.00 -
NAPS 0.3355 0.2882 0.2772 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.71 8.78 7.85 0.00 0.00 0.00 0.00 -
EPS 0.39 0.41 0.30 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.0531 0.0293 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 - - - - - - -
Price 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.67 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 06/04/05 - - - - -
Price 0.31 0.32 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.67 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.15 14.41 0.00 0.00 0.00 0.00 0.00 -
EY 6.19 6.94 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 0.00 0.00 0.00 0.00 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