[GKENT] QoQ TTM 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- -6.47%
YoY--%
View:
Show?
TTM 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 98,997 100,081 141,782 191,418 200,782 202,229 -32.71%
PBT 3,013 -50,932 -53,071 -56,517 -53,176 -2,751 -1,583 -
Tax -1,883 -1,475 -717 82 169 3,972 4,730 -
NP 1,130 -52,407 -53,788 -56,435 -53,007 1,221 3,147 -49.38%
-
NP to SH 1,130 -52,407 -53,788 -56,435 -53,007 -3,833 -3,560 -
-
Tax Rate 62.50% - - - - - - -
Total Cost 110,310 151,404 153,869 198,217 244,425 199,561 199,082 -32.46%
-
Net Worth 10,966 11,666 0 8,430 10,973 64,199 66,778 -69.91%
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 10,966 11,666 0 8,430 10,973 64,199 66,778 -69.91%
NOSH 84,357 83,333 84,413 84,304 84,411 84,473 84,529 -0.13%
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 1.01% -52.94% -53.74% -39.80% -27.69% 0.61% 1.56% -
ROE 10.30% -449.20% 0.00% -669.42% -483.05% -5.97% -5.33% -
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 132.10 118.80 118.56 168.18 226.77 237.69 239.24 -32.62%
EPS 1.34 -62.89 -63.72 -66.94 -62.80 -4.54 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.00 0.10 0.13 0.76 0.79 -69.87%
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 18.97 19.17 27.16 36.67 38.46 38.74 -32.70%
EPS 0.22 -10.04 -10.30 -10.81 -10.15 -0.73 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0224 0.00 0.0162 0.021 0.123 0.1279 -69.91%
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 0.24 0.24 0.26 0.20 0.19 0.24 -5.62%
P/EPS 21.65 -0.46 -0.44 -0.64 -0.72 -9.70 -13.53 -
EY 4.62 -216.86 -227.57 -155.68 -139.55 -10.31 -7.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.07 0.00 4.30 3.46 0.58 0.72 112.04%
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 0.24 0.24 0.20 0.20 0.21 0.17 -7.98%
P/EPS 14.93 -0.45 -0.44 -0.51 -0.72 -10.80 -9.50 -
EY 6.70 -224.60 -227.57 -196.89 -139.55 -9.26 -10.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.00 0.00 3.40 3.46 0.64 0.51 108.49%

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