[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 96.31%
YoY--%
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 111,440 74,381 45,785 19,978 192,646 166,802 137,122 -12.87%
PBT 2,964 3,808 3,747 -1,737 -52,183 1,614 3,691 -13.57%
Tax -1,883 -2,036 -1,430 1,737 52,183 -393 -544 128.30%
NP 1,081 1,772 2,317 0 0 1,221 3,147 -50.85%
-
NP to SH 1,081 1,772 2,317 -1,939 -52,490 1,221 3,147 -50.85%
-
Tax Rate 63.53% 53.47% 38.16% - - 24.35% 14.74% -
Total Cost 110,359 72,609 43,468 19,978 192,646 165,581 133,975 -12.09%
-
Net Worth 9,582 11,804 0 8,430 10,972 63,997 66,652 -72.46%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 9,582 11,804 0 8,430 10,972 63,997 66,652 -72.46%
NOSH 84,275 84,320 84,485 84,304 84,402 84,206 84,369 -0.07%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 0.97% 2.38% 5.06% 0.00% 0.00% 0.73% 2.30% -
ROE 11.28% 15.01% 0.00% -23.00% -478.38% 1.91% 4.72% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 132.23 88.21 54.19 23.70 228.25 198.09 162.52 -12.81%
EPS 1.28 2.10 2.75 -2.30 -62.19 1.45 3.73 -50.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.14 0.00 0.10 0.13 0.76 0.79 -72.43%
Adjusted Per Share Value based on latest NOSH - 84,304
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 21.35 14.25 8.77 3.83 36.91 31.96 26.27 -12.87%
EPS 0.21 0.34 0.44 -0.37 -10.06 0.23 0.60 -50.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0226 0.00 0.0162 0.021 0.1226 0.1277 -72.41%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.29 0.29 0.28 0.43 0.45 0.44 0.57 -
P/RPS 0.22 0.33 0.52 1.81 0.20 0.22 0.35 -26.55%
P/EPS 22.61 13.80 10.21 -18.70 -0.72 30.34 15.28 29.76%
EY 4.42 7.25 9.79 -5.35 -138.20 3.30 6.54 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.07 0.00 4.30 3.46 0.58 0.72 131.81%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 25/03/03 17/12/02 24/09/02 28/06/02 24/04/02 21/12/01 18/09/01 -
Price 0.20 0.28 0.28 0.34 0.45 0.49 0.40 -
P/RPS 0.15 0.32 0.52 1.43 0.20 0.25 0.25 -28.79%
P/EPS 15.59 13.32 10.21 -14.78 -0.72 33.79 10.72 28.27%
EY 6.41 7.51 9.79 -6.76 -138.20 2.96 9.33 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.00 0.00 3.40 3.46 0.64 0.51 127.84%

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