[GNEALY] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 113.0%
YoY- 1300.62%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 117,600 96,016 119,208 88,468 42,032 32,436 295,572 0.99%
PBT 29,700 25,280 43,392 29,340 5,976 -48,772 -544 -
Tax -6,980 -7,416 -18,844 -11,356 -4,692 48,772 544 -
NP 22,720 17,864 24,548 17,984 1,284 0 0 -100.00%
-
NP to SH 18,136 14,152 24,548 17,984 1,284 -51,716 -24,368 -
-
Tax Rate 23.50% 29.34% 43.43% 38.70% 78.51% - - -
Total Cost 94,880 78,152 94,660 70,484 40,748 32,436 295,572 1.22%
-
Net Worth 383,909 378,001 367,989 418,473 453,985 454,418 476,078 0.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 383,909 378,001 367,989 418,473 453,985 454,418 476,078 0.23%
NOSH 113,919 115,244 115,357 115,282 114,642 115,334 112,814 -0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 19.32% 18.61% 20.59% 20.33% 3.05% 0.00% 0.00% -
ROE 4.72% 3.74% 6.67% 4.30% 0.28% -11.38% -5.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 103.23 83.32 103.34 76.74 36.66 28.12 262.00 1.00%
EPS 15.92 12.28 21.28 15.60 1.12 -44.84 -21.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.28 3.19 3.63 3.96 3.94 4.22 0.24%
Adjusted Per Share Value based on latest NOSH - 115,282
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 103.06 84.14 104.46 77.53 36.83 28.42 259.02 0.99%
EPS 15.89 12.40 21.51 15.76 1.13 -45.32 -21.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3643 3.3125 3.2248 3.6672 3.9784 3.9822 4.172 0.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/02 28/09/01 29/09/00 - -
Price 2.20 1.95 2.00 1.90 1.18 2.10 0.00 -
P/RPS 2.13 2.34 1.94 2.48 3.22 7.47 0.00 -100.00%
P/EPS 13.82 15.88 9.40 12.18 105.36 -4.68 0.00 -100.00%
EY 7.24 6.30 10.64 8.21 0.95 -21.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.63 0.52 0.30 0.53 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/06 15/11/05 10/11/04 20/11/02 19/11/01 24/11/00 22/11/99 -
Price 2.36 2.00 1.96 1.92 1.55 2.25 0.00 -
P/RPS 2.29 2.40 1.90 2.50 4.23 8.00 0.00 -100.00%
P/EPS 14.82 16.29 9.21 12.31 138.39 -5.02 0.00 -100.00%
EY 6.75 6.14 10.86 8.13 0.72 -19.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.61 0.53 0.39 0.57 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