[GCE] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	38,904	36,298	33,934	31,954	29,078	7.54%
YoY %	7.18%	6.97%	6.20%	9.89%	-	-
Horiz. %	133.79%	124.83%	116.70%	109.89%	100.00%	-
PBT	4,610	1,828	-740	-1,810	-1,462	-
YoY %	152.19%	347.03%	59.12%	-23.80%	-	-
Horiz. %	-315.32%	-125.03%	50.62%	123.80%	100.00%	-
Tax	-426	-210	740	1,810	1,462	-
YoY %	-102.86%	-128.38%	-59.12%	23.80%	-	-
Horiz. %	-29.14%	-14.36%	50.62%	123.80%	100.00%	-
NP	4,184	1,618	0	0	0	-
YoY %	158.59%	0.00%	0.00%	0.00%	-	-
Horiz. %	258.59%	100.00%	-	-	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	4,184	1,618	-1,160	-1,588	-1,538	-
YoY %	158.59%	239.48%	26.95%	-3.25%	-	-
Horiz. %	-272.04%	-105.20%	75.42%	103.25%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	9.24%	11.49%	-	-	-	-
YoY %	-19.58%	0.00%	-	-	-	-
Horiz. %	80.42%	100.00%	-	-	-	-
Total Cost	34,720	34,680	33,934	31,954	29,078	4.52%
YoY %	0.12%	2.20%	6.20%	9.89%	-	-
Horiz. %	119.40%	119.27%	116.70%	109.89%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	186,842	184,007	196,555	195,324	194,604	-1.01%
YoY %	1.54%	-6.38%	0.63%	0.37%	-	-
Horiz. %	96.01%	94.55%	101.00%	100.37%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	186,842	184,007	196,555	195,324	194,604	-1.01%
YoY %	1.54%	-6.38%	0.63%	0.37%	-	-
Horiz. %	96.01%	94.55%	101.00%	100.37%	100.00%	-
NOSH	159,694	158,627	161,111	158,800	156,938	0.43%
YoY %	0.67%	-1.54%	1.46%	1.19%	-	-
Horiz. %	101.76%	101.08%	102.66%	101.19%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	10.75%	4.46%	0.00%	0.00%	0.00%	-
YoY %	141.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	241.03%	100.00%	-	-	-	-
ROE	2.24%	0.88%	-0.59%	-0.81%	-0.79%	-
YoY %	154.55%	249.15%	27.16%	-2.53%	-	-
Horiz. %	-283.54%	-111.39%	74.68%	102.53%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	24.36	22.88	21.06	20.12	18.53	7.07%
YoY %	6.47%	8.64%	4.67%	8.58%	-	-
Horiz. %	131.46%	123.48%	113.65%	108.58%	100.00%	-
EPS	2.62	1.02	-0.72	-1.00	-0.98	-
YoY %	156.86%	241.67%	28.00%	-2.04%	-	-
Horiz. %	-267.35%	-104.08%	73.47%	102.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.17	1.16	1.22	1.23	1.24	-1.44%
YoY %	0.86%	-4.92%	-0.81%	-0.81%	-	-
Horiz. %	94.35%	93.55%	98.39%	99.19%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 165,000
RPS	19.75	18.43	17.23	16.22	14.76	7.54%
YoY %	7.16%	6.96%	6.23%	9.89%	-	-
Horiz. %	133.81%	124.86%	116.73%	109.89%	100.00%	-
EPS	2.12	0.82	-0.59	-0.81	-0.78	-
YoY %	158.54%	238.98%	27.16%	-3.85%	-	-
Horiz. %	-271.79%	-105.13%	75.64%	103.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.9484	0.934	0.9977	0.9915	0.9878	-1.01%
YoY %	1.54%	-6.38%	0.63%	0.37%	-	-
Horiz. %	96.01%	94.55%	101.00%	100.37%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.50	0.50	0.69	0.49	0.78	-
P/RPS	2.05	2.19	3.28	2.44	4.21	-16.45%
YoY %	-6.39%	-33.23%	34.43%	-42.04%	-	-
Horiz. %	48.69%	52.02%	77.91%	57.96%	100.00%	-
P/EPS	19.08	49.02	-95.83	-49.00	-79.59	-
YoY %	-61.08%	151.15%	-95.57%	38.43%	-	-
Horiz. %	-23.97%	-61.59%	120.40%	61.57%	100.00%	-
EY	5.24	2.04	-1.04	-2.04	-1.26	-
YoY %	156.86%	296.15%	49.02%	-61.90%	-	-
Horiz. %	-415.87%	-161.90%	82.54%	161.90%	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	0.43	0.43	0.57	0.40	0.63	-9.10%
YoY %	0.00%	-24.56%	42.50%	-36.51%	-	-
Horiz. %	68.25%	68.25%	90.48%	63.49%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	12/08/04	14/08/03	23/08/02	10/08/01	30/08/00	-
Price	0.49	0.55	0.59	0.51	0.70	-
P/RPS	2.01	2.40	2.80	2.53	3.78	-14.59%
YoY %	-16.25%	-14.29%	10.67%	-33.07%	-	-
Horiz. %	53.17%	63.49%	74.07%	66.93%	100.00%	-
P/EPS	18.70	53.92	-81.94	-51.00	-71.43	-
YoY %	-65.32%	165.80%	-60.67%	28.60%	-	-
Horiz. %	-26.18%	-75.49%	114.71%	71.40%	100.00%	-
EY	5.35	1.85	-1.22	-1.96	-1.40	-
YoY %	189.19%	251.64%	37.76%	-40.00%	-	-
Horiz. %	-382.14%	-132.14%	87.14%	140.00%	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	0.42	0.47	0.48	0.41	0.56	-6.93%
YoY %	-10.64%	-2.08%	17.07%	-26.79%	-	-
Horiz. %	75.00%	83.93%	85.71%	73.21%	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