[GKENT] YoY Annualized Quarter Result on 31-Jan-2001 [#4]

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Annualized Quarter Result
Revenue	105,443	111,440	192,646	125,593	126,723	-4.48%
YoY %	-5.38%	-42.15%	53.39%	-0.89%	-	-
Horiz. %	83.21%	87.94%	152.02%	99.11%	100.00%	-
PBT	8,826	2,964	-52,183	-8,571	-39,338	-
YoY %	197.77%	105.68%	-508.83%	78.21%	-	-
Horiz. %	-22.44%	-7.53%	132.65%	21.79%	100.00%	-
Tax	-2,442	-1,883	52,183	8,571	39,338	-
YoY %	-29.69%	-103.61%	508.83%	-78.21%	-	-
Horiz. %	-6.21%	-4.79%	132.65%	21.79%	100.00%	-
NP	6,384	1,081	0	0	0	-
YoY %	490.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	590.56%	100.00%	-	-	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	6,384	1,081	-52,490	-8,923	-40,712	-
YoY %	490.56%	102.06%	-488.26%	78.08%	-	-
Horiz. %	-15.68%	-2.66%	128.93%	21.92%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	27.67%	63.53%	-	-	-	-
YoY %	-56.45%	0.00%	-	-	-	-
Horiz. %	43.55%	100.00%	-	-	-	-
Total Cost	99,059	110,359	192,646	125,593	126,723	-5.96%
YoY %	-10.24%	-42.71%	53.39%	-0.89%	-	-
Horiz. %	78.17%	87.09%	152.02%	99.11%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	59,653	9,582	10,972	63,258	73,436	-5.06%
YoY %	522.55%	-12.67%	-82.66%	-13.86%	-	-
Horiz. %	81.23%	13.05%	14.94%	86.14%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	59,653	9,582	10,972	63,258	73,436	-5.06%
YoY %	522.55%	-12.67%	-82.66%	-13.86%	-	-
Horiz. %	81.23%	13.05%	14.94%	86.14%	100.00%	-
NOSH	109,575	84,275	84,402	84,344	84,410	6.73%
YoY %	30.02%	-0.15%	0.07%	-0.08%	-	-
Horiz. %	129.81%	99.84%	99.99%	99.92%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	6.05%	0.97%	0.00%	0.00%	0.00%	-
YoY %	523.71%	0.00%	0.00%	0.00%	-	-
Horiz. %	623.71%	100.00%	-	-	-	-
ROE	10.70%	11.28%	-478.38%	-14.11%	-55.44%	-
YoY %	-5.14%	102.36%	-3,290.36%	74.55%	-	-
Horiz. %	-19.30%	-20.35%	862.88%	25.45%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	96.23	132.23	228.25	148.90	150.13	-10.51%
YoY %	-27.23%	-42.07%	53.29%	-0.82%	-	-
Horiz. %	64.10%	88.08%	152.03%	99.18%	100.00%	-
EPS	5.83	1.28	-62.19	-10.57	-48.23	-
YoY %	355.47%	102.06%	-488.36%	78.08%	-	-
Horiz. %	-12.09%	-2.65%	128.94%	21.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.5444	0.1137	0.13	0.75	0.87	-11.05%
YoY %	378.80%	-12.54%	-82.67%	-13.79%	-	-
Horiz. %	62.57%	13.07%	14.94%	86.21%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 84,693
RPS	18.72	19.78	34.20	22.30	22.50	-4.49%
YoY %	-5.36%	-42.16%	53.36%	-0.89%	-	-
Horiz. %	83.20%	87.91%	152.00%	99.11%	100.00%	-
EPS	1.13	0.19	-9.32	-1.58	-7.23	-
YoY %	494.74%	102.04%	-489.87%	78.15%	-	-
Horiz. %	-15.63%	-2.63%	128.91%	21.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1059	0.017	0.0195	0.1123	0.1304	-5.06%
YoY %	522.94%	-12.82%	-82.64%	-13.88%	-	-
Horiz. %	81.21%	13.04%	14.95%	86.12%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	1.15	0.29	0.45	0.68	1.16	-
P/RPS	1.20	0.22	0.20	0.46	0.77	11.72%
YoY %	445.45%	10.00%	-56.52%	-40.26%	-	-
Horiz. %	155.84%	28.57%	25.97%	59.74%	100.00%	-
P/EPS	19.74	22.61	-0.72	-6.43	-2.41	-
YoY %	-12.69%	3,240.28%	88.80%	-166.80%	-	-
Horiz. %	-819.09%	-938.17%	29.88%	266.80%	100.00%	-
EY	5.07	4.42	-138.20	-15.56	-41.58	-
YoY %	14.71%	103.20%	-788.17%	62.58%	-	-
Horiz. %	-12.19%	-10.63%	332.37%	37.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.11	2.55	3.46	0.91	1.33	12.22%
YoY %	-17.25%	-26.30%	280.22%	-31.58%	-	-
Horiz. %	158.65%	191.73%	260.15%	68.42%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	30/03/04	25/03/03	24/04/02	30/03/01	31/03/00	-
Price	0.90	0.20	0.45	0.50	1.93	-
P/RPS	0.94	0.15	0.20	0.34	1.29	-7.60%
YoY %	526.67%	-25.00%	-41.18%	-73.64%	-	-
Horiz. %	72.87%	11.63%	15.50%	26.36%	100.00%	-
P/EPS	15.45	15.59	-0.72	-4.73	-4.00	-
YoY %	-0.90%	2,265.28%	84.78%	-18.25%	-	-
Horiz. %	-386.25%	-389.75%	18.00%	118.25%	100.00%	-
EY	6.47	6.41	-138.20	-21.16	-24.99	-
YoY %	0.94%	104.64%	-553.12%	15.33%	-	-
Horiz. %	-25.89%	-25.65%	553.02%	84.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.65	1.76	3.46	0.67	2.22	-7.14%
YoY %	-6.25%	-49.13%	416.42%	-69.82%	-	-
Horiz. %	74.32%	79.28%	155.86%	30.18%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos