[GNEALY] YoY Cumulative Quarter Result on 30-Jun-2004 [#4]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 14.48%
YoY- 13.16%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 141,113 107,863 112,595 106,286 92,241 55,799 35,557 25.81%
PBT 52,923 25,875 33,237 40,092 33,458 20,439 -46,418 -
Tax -13,602 -7,720 -9,084 -15,849 -12,034 -11,996 46,418 -
NP 39,321 18,155 24,153 24,243 21,424 8,443 0 -
-
NP to SH 31,346 15,132 19,732 24,243 21,424 8,443 -44,863 -
-
Tax Rate 25.70% 29.84% 27.33% 39.53% 35.97% 58.69% - -
Total Cost 101,792 89,708 88,442 82,043 70,817 47,356 35,557 19.15%
-
Net Worth 405,090 381,739 373,869 362,318 341,491 463,672 455,666 -1.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 11,410 9,170 9,231 11,538 5,768 5,767 1,153 46.49%
Div Payout % 36.40% 60.61% 46.78% 47.60% 26.93% 68.31% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 405,090 381,739 373,869 362,318 341,491 463,672 455,666 -1.94%
NOSH 114,109 114,636 115,391 115,387 115,368 115,341 115,358 -0.18%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 27.86% 16.83% 21.45% 22.81% 23.23% 15.13% 0.00% -
ROE 7.74% 3.96% 5.28% 6.69% 6.27% 1.82% -9.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 123.66 94.09 97.58 92.11 79.95 48.38 30.82 26.04%
EPS 27.47 13.20 17.10 21.01 18.57 7.32 -38.89 -
DPS 10.00 8.00 8.00 10.00 5.00 5.00 1.00 46.75%
NAPS 3.55 3.33 3.24 3.14 2.96 4.02 3.95 -1.76%
Adjusted Per Share Value based on latest NOSH - 115,263
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 123.66 94.52 98.67 93.14 80.83 48.90 31.16 25.81%
EPS 27.47 13.26 17.29 21.24 18.77 7.40 -39.31 -
DPS 10.00 8.04 8.09 10.11 5.06 5.05 1.01 46.51%
NAPS 3.5499 3.3453 3.2763 3.1751 2.9926 4.0633 3.9931 -1.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.38 2.00 1.83 2.00 1.36 1.83 1.18 -
P/RPS 2.73 2.13 1.88 2.17 1.70 3.78 3.83 -5.48%
P/EPS 12.30 15.15 10.70 9.52 7.32 25.00 -3.03 -
EY 8.13 6.60 9.34 10.51 13.65 4.00 -32.96 -
DY 2.96 4.00 4.37 5.00 3.68 2.73 0.85 23.10%
P/NAPS 0.95 0.60 0.56 0.64 0.46 0.46 0.30 21.17%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 21/08/06 23/08/05 24/08/04 26/08/03 26/08/02 28/08/01 -
Price 3.06 2.34 1.92 1.90 1.76 1.90 1.45 -
P/RPS 2.47 2.49 1.97 2.06 2.20 3.93 4.70 -10.16%
P/EPS 11.14 17.73 11.23 9.04 9.48 25.96 -3.73 -
EY 8.98 5.64 8.91 11.06 10.55 3.85 -26.82 -
DY 3.27 3.42 4.17 5.26 2.84 2.63 0.69 29.58%
P/NAPS 0.86 0.70 0.59 0.61 0.59 0.47 0.37 15.08%

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