[GNEALY] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 2.38%
YoY- 55.56%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 107,863 112,595 106,286 92,301 59,635 35,557 299,893 -15.66%
PBT 25,960 33,237 40,092 33,458 20,439 -46,418 29,225 -1.95%
Tax -7,804 -12,183 -15,849 -12,034 -6,667 46,418 27,631 -
NP 18,156 21,054 24,243 21,424 13,772 0 56,856 -17.31%
-
NP to SH 15,133 19,732 24,243 21,424 13,772 -44,863 50,764 -18.25%
-
Tax Rate 30.06% 36.65% 39.53% 35.97% 32.62% - -94.55% -
Total Cost 89,707 91,541 82,043 70,877 45,863 35,557 243,037 -15.29%
-
Net Worth 380,321 372,109 361,926 341,302 460,672 455,663 459,035 -3.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 9,136 9,187 11,526 5,765 5,758 1,153 1,133 41.58%
Div Payout % 60.38% 46.56% 47.54% 26.91% 41.81% 0.00% 2.23% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 380,321 372,109 361,926 341,302 460,672 455,663 459,035 -3.08%
NOSH 114,210 114,848 115,263 115,304 115,168 115,357 113,341 0.12%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.83% 18.70% 22.81% 23.21% 23.09% 0.00% 18.96% -
ROE 3.98% 5.30% 6.70% 6.28% 2.99% -9.85% 11.06% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.44 98.04 92.21 80.05 51.78 30.82 264.59 -15.77%
EPS 13.25 17.18 21.03 18.58 11.96 -38.89 44.79 -18.36%
DPS 8.00 8.00 10.00 5.00 5.00 1.00 1.00 41.39%
NAPS 3.33 3.24 3.14 2.96 4.00 3.95 4.05 -3.20%
Adjusted Per Share Value based on latest NOSH - 115,304
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.52 98.67 93.14 80.89 52.26 31.16 262.80 -15.66%
EPS 13.26 17.29 21.24 18.77 12.07 -39.31 44.49 -18.26%
DPS 8.01 8.05 10.10 5.05 5.05 1.01 0.99 41.66%
NAPS 3.3328 3.2609 3.1716 2.9909 4.037 3.9931 4.0226 -3.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.00 1.83 2.00 1.36 1.83 1.18 2.76 -
P/RPS 2.12 1.87 2.17 1.70 3.53 3.83 1.04 12.59%
P/EPS 15.09 10.65 9.51 7.32 15.30 -3.03 6.16 16.09%
EY 6.63 9.39 10.52 13.66 6.53 -32.96 16.23 -13.85%
DY 4.00 4.37 5.00 3.68 2.73 0.85 0.36 49.35%
P/NAPS 0.60 0.56 0.64 0.46 0.46 0.30 0.68 -2.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 23/08/05 24/08/04 26/08/03 26/08/02 28/08/01 25/08/00 -
Price 2.34 1.92 1.90 1.76 1.90 1.45 2.35 -
P/RPS 2.48 1.96 2.06 2.20 3.67 4.70 0.89 18.61%
P/EPS 17.66 11.18 9.03 9.47 15.89 -3.73 5.25 22.39%
EY 5.66 8.95 11.07 10.56 6.29 -26.82 19.06 -18.31%
DY 3.42 4.17 5.26 2.84 2.63 0.69 0.43 41.26%
P/NAPS 0.70 0.59 0.61 0.59 0.48 0.37 0.58 3.18%

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