[GCE] YoY TTM Result on 30-Sep-2001 [#3]

Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 29.14%
YoY- 286.44%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 43,242 39,779 36,752 35,595 32,484 12,760 -1.27%
PBT 6,185 2,875 1,412 519 -378 -3,376 -
Tax -585 143 -43 1,185 1,324 3,376 -
NP 5,600 3,018 1,369 1,704 946 0 -100.00%
-
NP to SH 5,600 3,018 1,369 811 -435 -3,211 -
-
Tax Rate 9.46% -4.97% 3.05% -228.32% - - -
Total Cost 37,642 36,761 35,383 33,891 31,538 12,760 -1.13%
-
Net Worth 188,799 187,199 196,690 194,749 183,680 200,859 0.06%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 1,713 1,518 1,645 2,885 - - -100.00%
Div Payout % 30.60% 50.30% 120.19% 355.82% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 188,799 187,199 196,690 194,749 183,680 200,859 0.06%
NOSH 160,000 159,999 159,910 158,333 149,333 159,285 -0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.95% 7.59% 3.72% 4.79% 2.91% 0.00% -
ROE 2.97% 1.61% 0.70% 0.42% -0.24% -1.60% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 27.03 24.86 22.98 22.48 21.75 8.01 -1.27%
EPS 3.50 1.89 0.86 0.51 -0.29 -2.02 -
DPS 1.07 0.95 1.03 1.82 0.00 0.00 -100.00%
NAPS 1.18 1.17 1.23 1.23 1.23 1.261 0.06%
Adjusted Per Share Value based on latest NOSH - 158,333
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 21.95 20.19 18.66 18.07 16.49 6.48 -1.27%
EPS 2.84 1.53 0.69 0.41 -0.22 -1.63 -
DPS 0.87 0.77 0.84 1.46 0.00 0.00 -100.00%
NAPS 0.9584 0.9502 0.9984 0.9886 0.9324 1.0196 0.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.49 0.51 0.63 0.38 0.62 0.00 -
P/RPS 1.81 2.05 2.74 1.69 2.85 0.00 -100.00%
P/EPS 14.00 27.04 73.59 74.19 -212.84 0.00 -100.00%
EY 7.14 3.70 1.36 1.35 -0.47 0.00 -100.00%
DY 2.19 1.86 1.63 4.80 0.00 0.00 -100.00%
P/NAPS 0.42 0.44 0.51 0.31 0.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 02/11/04 17/11/03 20/11/02 15/11/01 27/11/00 - -
Price 0.49 0.54 0.50 0.49 0.60 0.00 -
P/RPS 1.81 2.17 2.18 2.18 2.76 0.00 -100.00%
P/EPS 14.00 28.63 58.40 95.66 -205.98 0.00 -100.00%
EY 7.14 3.49 1.71 1.05 -0.49 0.00 -100.00%
DY 2.19 1.76 2.06 3.72 0.00 0.00 -100.00%
P/NAPS 0.42 0.46 0.41 0.40 0.49 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