[GNEALY] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 66.99%
YoY- 107.15%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 189,534 175,788 247,490 141,113 107,863 112,595 106,286 10.11%
PBT 51,016 47,091 144,733 52,923 25,875 33,237 40,092 4.09%
Tax -13,670 -4,466 -32,933 -13,602 -7,720 -9,084 -15,849 -2.43%
NP 37,346 42,625 111,800 39,321 18,155 24,153 24,243 7.46%
-
NP to SH 29,759 33,187 94,967 31,346 15,132 19,732 24,243 3.47%
-
Tax Rate 26.80% 9.48% 22.75% 25.70% 29.84% 27.33% 39.53% -
Total Cost 152,188 133,163 135,690 101,792 89,708 88,442 82,043 10.84%
-
Net Worth 519,185 497,405 482,593 405,090 381,739 373,869 362,318 6.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 11,410 11,408 34,226 11,410 9,170 9,231 11,538 -0.18%
Div Payout % 38.34% 34.38% 36.04% 36.40% 60.61% 46.78% 47.60% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 519,185 497,405 482,593 405,090 381,739 373,869 362,318 6.17%
NOSH 114,106 114,083 114,088 114,109 114,636 115,391 115,387 -0.18%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.70% 24.25% 45.17% 27.86% 16.83% 21.45% 22.81% -
ROE 5.73% 6.67% 19.68% 7.74% 3.96% 5.28% 6.69% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 166.10 154.09 216.93 123.66 94.09 97.58 92.11 10.32%
EPS 26.08 29.09 83.24 27.47 13.20 17.10 21.01 3.66%
DPS 10.00 10.00 30.00 10.00 8.00 8.00 10.00 0.00%
NAPS 4.55 4.36 4.23 3.55 3.33 3.24 3.14 6.37%
Adjusted Per Share Value based on latest NOSH - 114,110
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 166.09 154.05 216.88 123.66 94.52 98.67 93.14 10.11%
EPS 26.08 29.08 83.22 27.47 13.26 17.29 21.24 3.47%
DPS 10.00 10.00 29.99 10.00 8.04 8.09 10.11 -0.18%
NAPS 4.5497 4.3589 4.2291 3.5499 3.3453 3.2763 3.1751 6.17%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.41 3.68 5.50 3.38 2.00 1.83 2.00 -
P/RPS 2.65 2.39 2.54 2.73 2.13 1.88 2.17 3.38%
P/EPS 16.91 12.65 6.61 12.30 15.15 10.70 9.52 10.04%
EY 5.91 7.90 15.13 8.13 6.60 9.34 10.51 -9.14%
DY 2.27 2.72 5.45 2.96 4.00 4.37 5.00 -12.32%
P/NAPS 0.97 0.84 1.30 0.95 0.60 0.56 0.64 7.17%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 18/08/09 15/08/08 20/08/07 21/08/06 23/08/05 24/08/04 -
Price 4.60 4.00 4.30 3.06 2.34 1.92 1.90 -
P/RPS 2.77 2.60 1.98 2.47 2.49 1.97 2.06 5.05%
P/EPS 17.64 13.75 5.17 11.14 17.73 11.23 9.04 11.78%
EY 5.67 7.27 19.36 8.98 5.64 8.91 11.06 -10.53%
DY 2.17 2.50 6.98 3.27 3.42 4.17 5.26 -13.71%
P/NAPS 1.01 0.92 1.02 0.86 0.70 0.59 0.61 8.76%

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