[GKENT] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -502.59%
YoY- 43.89%
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 105,443 105,910 110,248 106,112 111,440 99,174 91,570 9.83%
PBT 8,826 8,304 -540 -1,764 2,964 5,077 7,494 11.49%
Tax -2,442 -2,844 -2,878 -2,588 -1,883 -2,714 -2,860 -9.97%
NP 6,384 5,460 -3,418 -4,352 1,081 2,362 4,634 23.73%
-
NP to SH 6,384 5,460 -3,418 -4,352 1,081 2,362 4,634 23.73%
-
Tax Rate 27.67% 34.25% - - 63.53% 53.46% 38.16% -
Total Cost 99,059 100,450 113,666 110,464 110,359 96,812 86,936 9.06%
-
Net Worth 59,653 50,033 10,017 7,666 9,582 11,804 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 59,653 50,033 10,017 7,666 9,582 11,804 0 -
NOSH 109,575 93,068 84,603 84,341 84,275 84,320 84,485 18.87%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 6.05% 5.16% -3.10% -4.10% 0.97% 2.38% 5.06% -
ROE 10.70% 10.91% -34.12% -56.77% 11.28% 20.01% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 96.23 113.80 130.31 125.81 132.23 117.62 108.39 -7.60%
EPS 5.83 5.87 -4.04 -5.16 1.28 2.80 5.50 3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5444 0.5376 0.1184 0.0909 0.1137 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 84,341
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 20.20 20.29 21.12 20.33 21.35 19.00 17.54 9.84%
EPS 1.22 1.05 -0.65 -0.83 0.21 0.45 0.89 23.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.0959 0.0192 0.0147 0.0184 0.0226 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.15 1.52 0.47 0.23 0.29 0.29 0.28 -
P/RPS 1.20 1.34 0.36 0.18 0.22 0.25 0.26 176.43%
P/EPS 19.74 25.91 -11.63 -4.46 22.61 10.35 5.10 145.91%
EY 5.07 3.86 -8.60 -22.43 4.42 9.66 19.59 -59.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.83 3.97 2.53 2.55 2.07 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 29/12/03 17/09/03 01/08/03 25/03/03 17/12/02 24/09/02 -
Price 0.90 1.19 0.50 0.47 0.20 0.28 0.28 -
P/RPS 0.94 1.05 0.38 0.37 0.15 0.24 0.26 135.00%
P/EPS 15.45 20.28 -12.38 -9.11 15.59 9.99 5.10 108.94%
EY 6.47 4.93 -8.08 -10.98 6.41 10.01 19.59 -52.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.21 4.22 5.17 1.76 2.00 0.00 -

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