[GCE] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 270.06%
YoY- -31.16%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 7,823 8,880 8,617 9,464 10,879 10,357 13,560 -8.75%
PBT -234 965 1,435 1,367 1,866 1,826 4,680 -
Tax -215 -427 -388 -507 -627 -664 -1,371 -26.55%
NP -449 538 1,047 860 1,239 1,162 3,309 -
-
NP to SH -465 513 1,012 835 1,213 1,149 3,236 -
-
Tax Rate - 44.25% 27.04% 37.09% 33.60% 36.36% 29.29% -
Total Cost 8,272 8,342 7,570 8,604 9,640 9,195 10,251 -3.51%
-
Net Worth 248,222 254,132 260,042 256,102 254,531 255,553 252,565 -0.28%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 248,222 254,132 260,042 256,102 254,531 255,553 252,565 -0.28%
NOSH 197,002 197,002 197,002 197,002 198,852 198,103 197,317 -0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.74% 6.06% 12.15% 9.09% 11.39% 11.22% 24.40% -
ROE -0.19% 0.20% 0.39% 0.33% 0.48% 0.45% 1.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.97 4.51 4.37 4.80 5.47 5.23 6.87 -8.73%
EPS -0.24 0.26 0.51 0.42 0.61 0.58 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.29 1.32 1.30 1.28 1.29 1.28 -0.26%
Adjusted Per Share Value based on latest NOSH - 197,002
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.97 4.51 4.37 4.80 5.52 5.26 6.88 -8.75%
EPS -0.24 0.26 0.51 0.42 0.62 0.58 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.29 1.32 1.30 1.292 1.2972 1.282 -0.28%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.705 0.935 0.80 0.76 0.66 0.68 0.72 -
P/RPS 17.75 20.74 18.29 15.82 12.06 13.01 10.48 9.17%
P/EPS -298.68 359.06 155.73 179.31 108.20 117.24 43.90 -
EY -0.33 0.28 0.64 0.56 0.92 0.85 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.61 0.58 0.52 0.53 0.56 0.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 10/08/15 06/08/14 12/08/13 08/08/12 10/08/11 10/08/10 11/08/09 -
Price 0.69 0.99 0.845 0.80 0.62 0.65 0.72 -
P/RPS 17.38 21.96 19.32 16.65 11.33 12.43 10.48 8.79%
P/EPS -292.33 380.18 164.49 188.74 101.64 112.07 43.90 -
EY -0.34 0.26 0.61 0.53 0.98 0.89 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.64 0.62 0.48 0.50 0.56 -0.29%

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