[GNEALY] QoQ TTM Result on 31-Mar-2000 [#3]

Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
31-Mar-2000 [#3]
Profit Trend
QoQ- 1812.95%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 173,181 234,109 299,893 212,597 142,087 73,893 0 -100.00%
PBT 7,147 17,168 29,225 24,850 10,502 -136 0 -100.00%
Tax 41,192 39,688 27,631 27,631 -1,985 136 0 -100.00%
NP 48,339 56,856 56,856 52,481 8,517 0 0 -100.00%
-
NP to SH 35,267 43,927 50,764 46,389 2,425 -6,092 0 -100.00%
-
Tax Rate -576.35% -231.17% -94.55% -111.19% 18.90% - - -
Total Cost 124,842 177,253 243,037 160,116 133,570 73,893 0 -100.00%
-
Net Worth 469,516 454,418 459,035 490,443 485,074 476,078 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 1,133 1,133 1,133 - - - - -100.00%
Div Payout % 3.21% 2.58% 2.23% - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 469,516 454,418 459,035 490,443 485,074 476,078 0 -100.00%
NOSH 119,166 115,334 113,341 109,964 112,807 112,814 0 -100.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 27.91% 24.29% 18.96% 24.69% 5.99% 0.00% 0.00% -
ROE 7.51% 9.67% 11.06% 9.46% 0.50% -1.28% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 145.33 202.98 264.59 193.33 125.95 65.50 0.00 -100.00%
EPS 29.59 38.09 44.79 42.19 2.15 -5.40 0.00 -100.00%
DPS 0.95 0.98 1.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.94 3.94 4.05 4.46 4.30 4.22 4.28 0.08%
Adjusted Per Share Value based on latest NOSH - 109,964
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 151.76 205.16 262.80 186.30 124.51 64.75 0.00 -100.00%
EPS 30.91 38.49 44.49 40.65 2.13 -5.34 0.00 -100.00%
DPS 0.99 0.99 0.99 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.1145 3.9822 4.0226 4.2979 4.2508 4.172 4.28 0.04%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.10 2.10 2.76 3.28 0.00 0.00 0.00 -
P/RPS 1.45 1.03 1.04 1.70 0.00 0.00 0.00 -100.00%
P/EPS 7.10 5.51 6.16 7.78 0.00 0.00 0.00 -100.00%
EY 14.09 18.14 16.23 12.86 0.00 0.00 0.00 -100.00%
DY 0.45 0.47 0.36 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.53 0.53 0.68 0.74 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 22/02/01 24/11/00 25/08/00 - - - - -
Price 1.58 2.25 2.35 0.00 0.00 0.00 0.00 -
P/RPS 1.09 1.11 0.89 0.00 0.00 0.00 0.00 -100.00%
P/EPS 5.34 5.91 5.25 0.00 0.00 0.00 0.00 -100.00%
EY 18.73 16.93 19.06 0.00 0.00 0.00 0.00 -100.00%
DY 0.60 0.44 0.43 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.40 0.57 0.58 0.00 0.00 0.00 0.00 -100.00%

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