[GKENT] YoY Annualized Quarter Result on 31-Jul-2002 [#2]

Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 159.75%
YoY- -26.37%
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 96,684 91,974 110,248 91,570 274,244 120,972 118,198 0.21%
PBT 12,268 14,242 -540 7,494 7,382 -6,592 -8,112 -
Tax -3,358 -4,560 -2,878 -2,860 -1,088 6,592 8,112 -
NP 8,910 9,682 -3,418 4,634 6,294 0 0 -100.00%
-
NP to SH 8,824 9,682 -3,418 4,634 6,294 -4,430 -9,422 -
-
Tax Rate 27.37% 32.02% - 38.16% 14.74% - - -
Total Cost 87,774 82,292 113,666 86,936 267,950 120,972 118,198 0.31%
-
Net Worth 103,935 92,200 10,017 0 66,652 72,706 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 103,935 92,200 10,017 0 66,652 72,706 0 -100.00%
NOSH 158,705 158,202 84,603 84,485 84,369 84,541 84,426 -0.66%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 9.22% 10.53% -3.10% 5.06% 2.30% 0.00% 0.00% -
ROE 8.49% 10.50% -34.12% 0.00% 9.44% -6.09% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 60.92 58.14 130.31 108.39 325.05 143.09 140.00 0.88%
EPS 5.56 6.12 -4.04 5.50 7.46 -5.24 -11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6549 0.5828 0.1184 0.00 0.79 0.86 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 84,413
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 17.16 16.33 19.57 16.26 48.69 21.48 20.98 0.21%
EPS 1.57 1.72 -0.61 0.82 1.12 -0.79 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1845 0.1637 0.0178 0.00 0.1183 0.1291 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 0.62 0.79 0.47 0.28 0.57 1.22 0.00 -
P/RPS 1.02 1.36 0.36 0.26 0.18 0.85 0.00 -100.00%
P/EPS 11.15 12.91 -11.63 5.10 7.64 -23.28 0.00 -100.00%
EY 8.97 7.75 -8.60 19.59 13.09 -4.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.36 3.97 0.00 0.72 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 27/09/05 30/09/04 17/09/03 24/09/02 18/09/01 26/09/00 16/09/99 -
Price 0.62 0.75 0.50 0.28 0.40 0.89 0.00 -
P/RPS 1.02 1.29 0.38 0.26 0.12 0.62 0.00 -100.00%
P/EPS 11.15 12.25 -12.38 5.10 5.36 -16.98 0.00 -100.00%
EY 8.97 8.16 -8.08 19.59 18.65 -5.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.29 4.22 0.00 0.51 1.03 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