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

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	11,186	9,618	9,767	8,687	8,452	7.25%
YoY %	16.30%	-1.53%	12.43%	2.78%	-	-
Horiz. %	132.35%	113.80%	115.56%	102.78%	100.00%	-
PBT	2,266	905	841	84	371	57.15%
YoY %	150.39%	7.61%	901.19%	-77.36%	-	-
Horiz. %	610.78%	243.94%	226.68%	22.64%	100.00%	-
Tax	-150	-64	-191	15	-97	11.50%
YoY %	-134.38%	66.49%	-1,373.33%	115.46%	-	-
Horiz. %	154.64%	65.98%	196.91%	-15.46%	100.00%	-
NP	2,116	841	650	99	274	66.64%
YoY %	151.61%	29.38%	556.57%	-63.87%	-	-
Horiz. %	772.26%	306.93%	237.23%	36.13%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,116	841	650	99	274	66.64%
YoY %	151.61%	29.38%	556.57%	-63.87%	-	-
Horiz. %	772.26%	306.93%	237.23%	36.13%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	6.62%	7.07%	22.71%	-17.86%	26.15%	-
YoY %	-6.36%	-68.87%	227.16%	-168.30%	-	-
Horiz. %	25.32%	27.04%	86.85%	-68.30%	100.00%	-
Total Cost	9,070	8,777	9,117	8,588	8,178	2.62%
YoY %	3.34%	-3.73%	6.16%	5.01%	-	-
Horiz. %	110.91%	107.32%	111.48%	105.01%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	186,144	184,067	193,414	202,950	199,858	-1.76%
YoY %	1.13%	-4.83%	-4.70%	1.55%	-	-
Horiz. %	93.14%	92.10%	96.78%	101.55%	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	186,144	184,067	193,414	202,950	199,858	-1.76%
YoY %	1.13%	-4.83%	-4.70%	1.55%	-	-
Horiz. %	93.14%	92.10%	96.78%	101.55%	100.00%	-
NOSH	159,097	158,679	158,536	165,000	161,176	-0.32%
YoY %	0.26%	0.09%	-3.92%	2.37%	-	-
Horiz. %	98.71%	98.45%	98.36%	102.37%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	18.92%	8.74%	6.66%	1.14%	3.24%	-
YoY %	116.48%	31.23%	484.21%	-64.81%	-	-
Horiz. %	583.95%	269.75%	205.56%	35.19%	100.00%	-
ROE	1.14%	0.46%	0.34%	0.05%	0.14%	-
YoY %	147.83%	35.29%	580.00%	-64.29%	-	-
Horiz. %	814.29%	328.57%	242.86%	35.71%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	7.03	6.06	6.16	5.26	5.24	7.61%
YoY %	16.01%	-1.62%	17.11%	0.38%	-	-
Horiz. %	134.16%	115.65%	117.56%	100.38%	100.00%	-
EPS	1.33	0.53	0.41	0.06	0.17	67.18%
YoY %	150.94%	29.27%	583.33%	-64.71%	-	-
Horiz. %	782.35%	311.76%	241.18%	35.29%	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	5.68	4.88	4.96	4.41	4.29	7.26%
YoY %	16.39%	-1.61%	12.47%	2.80%	-	-
Horiz. %	132.40%	113.75%	115.62%	102.80%	100.00%	-
EPS	1.07	0.43	0.33	0.05	0.14	66.21%
YoY %	148.84%	30.30%	560.00%	-64.29%	-	-
Horiz. %	764.29%	307.14%	235.71%	35.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.9449	0.9343	0.9818	1.0302	1.0145	-1.75%
YoY %	1.13%	-4.84%	-4.70%	1.55%	-	-
Horiz. %	93.14%	92.09%	96.78%	101.55%	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	7.11	8.25	11.20	9.31	14.87	-16.83%
YoY %	-13.82%	-26.34%	20.30%	-37.39%	-	-
Horiz. %	47.81%	55.48%	75.32%	62.61%	100.00%	-
P/EPS	37.59	94.34	168.29	816.67	458.82	-46.47%
YoY %	-60.15%	-43.94%	-79.39%	77.99%	-	-
Horiz. %	8.19%	20.56%	36.68%	177.99%	100.00%	-
EY	2.66	1.06	0.59	0.12	0.22	86.39%
YoY %	150.94%	79.66%	391.67%	-45.45%	-	-
Horiz. %	1,209.09%	481.82%	268.18%	54.55%	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	6.97	9.07	9.58	9.69	13.35	-14.98%
YoY %	-23.15%	-5.32%	-1.14%	-27.42%	-	-
Horiz. %	52.21%	67.94%	71.76%	72.58%	100.00%	-
P/EPS	36.84	103.77	143.90	850.00	411.76	-45.28%
YoY %	-64.50%	-27.89%	-83.07%	106.43%	-	-
Horiz. %	8.95%	25.20%	34.95%	206.43%	100.00%	-
EY	2.71	0.96	0.69	0.12	0.24	83.23%
YoY %	182.29%	39.13%	475.00%	-50.00%	-	-
Horiz. %	1,129.17%	400.00%	287.50%	50.00%	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