[GNEALY] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 366.75%
YoY- -42.35%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 26,564 30,072 27,223 24,004 24,930 27,532 30,331 -8.48%
PBT 849 4,980 13,811 6,320 1,932 5,148 15,309 -85.53%
Tax 91 -1,887 -4,154 -1,854 148 -1,708 -5,912 -
NP 940 3,093 9,657 4,466 2,080 3,440 9,397 -78.54%
-
NP to SH 1,085 2,351 8,159 3,538 758 3,440 9,397 -76.38%
-
Tax Rate -10.72% 37.89% 30.08% 29.34% -7.66% 33.18% 38.62% -
Total Cost 25,624 26,979 17,566 19,538 22,850 24,092 20,934 14.46%
-
Net Worth 380,321 374,333 377,625 378,001 372,109 372,859 368,961 2.04%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,136 - - - 9,187 - - -
Div Payout % 842.11% - - - 1,212.12% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 380,321 374,333 377,625 378,001 372,109 372,859 368,961 2.04%
NOSH 114,210 114,126 114,431 115,244 114,848 115,436 115,300 -0.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.54% 10.29% 35.47% 18.61% 8.34% 12.49% 30.98% -
ROE 0.29% 0.63% 2.16% 0.94% 0.20% 0.92% 2.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.26 26.35 23.79 20.83 21.71 23.85 26.31 -7.90%
EPS 0.95 2.06 7.13 3.07 0.66 2.98 8.15 -76.23%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.33 3.28 3.30 3.28 3.24 3.23 3.20 2.69%
Adjusted Per Share Value based on latest NOSH - 115,244
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.28 26.35 23.86 21.04 21.85 24.13 26.58 -8.48%
EPS 0.95 2.06 7.15 3.10 0.66 3.01 8.23 -76.38%
DPS 8.01 0.00 0.00 0.00 8.05 0.00 0.00 -
NAPS 3.3328 3.2804 3.3092 3.3125 3.2609 3.2674 3.2333 2.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.00 2.00 1.94 1.95 1.83 1.72 1.90 -
P/RPS 8.60 7.59 8.15 9.36 8.43 7.21 7.22 12.40%
P/EPS 210.53 97.09 27.21 63.52 277.27 57.72 23.31 335.44%
EY 0.48 1.03 3.68 1.57 0.36 1.73 4.29 -76.87%
DY 4.00 0.00 0.00 0.00 4.37 0.00 0.00 -
P/NAPS 0.60 0.61 0.59 0.59 0.56 0.53 0.59 1.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 25/05/06 23/02/06 15/11/05 23/08/05 17/05/05 15/02/05 -
Price 2.34 2.23 1.93 2.00 1.92 1.78 1.78 -
P/RPS 10.06 8.46 8.11 9.60 8.85 7.46 6.77 30.31%
P/EPS 246.32 108.25 27.07 65.15 290.91 59.73 21.84 405.15%
EY 0.41 0.92 3.69 1.54 0.34 1.67 4.58 -80.07%
DY 3.42 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.70 0.68 0.58 0.61 0.59 0.55 0.56 16.08%

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