[GKENT] YoY TTM Result on 31-Oct-2002 [#3]

Announcement Date
17-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 2.57%
YoY- -1267.26%
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 109,730 98,585 116,492 98,997 200,782 130,074 67,826 -0.51%
PBT 13,387 12,984 5,384 -50,932 -2,751 -37,531 -2,888 -
Tax -4,299 -3,177 -1,980 -1,475 3,972 37,561 2,888 -
NP 9,088 9,807 3,404 -52,407 1,221 30 0 -100.00%
-
NP to SH 9,020 9,807 3,404 -52,407 -3,833 -37,628 -3,700 -
-
Tax Rate 32.11% 24.47% 36.78% - - - - -
Total Cost 100,642 88,778 113,088 151,404 199,561 130,044 67,826 -0.41%
-
Net Worth 0 95,579 50,003 11,666 64,199 69,999 0 -
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 0 95,579 50,003 11,666 64,199 69,999 0 -
NOSH 158,400 158,402 93,012 83,333 84,473 84,336 84,534 -0.66%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 8.28% 9.95% 2.92% -52.94% 0.61% 0.02% 0.00% -
ROE 0.00% 10.26% 6.81% -449.20% -5.97% -53.75% 0.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 69.27 62.24 125.24 118.80 237.69 154.23 80.23 0.15%
EPS 5.69 6.19 3.66 -62.89 -4.54 -44.62 -4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6034 0.5376 0.14 0.76 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,333
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 21.02 18.89 22.32 18.97 38.46 24.92 12.99 -0.51%
EPS 1.73 1.88 0.65 -10.04 -0.73 -7.21 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1831 0.0958 0.0224 0.123 0.1341 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.60 0.72 1.52 0.29 0.44 0.84 0.00 -
P/RPS 0.87 1.16 1.21 0.24 0.19 0.54 0.00 -100.00%
P/EPS 10.54 11.63 41.53 -0.46 -9.70 -1.88 0.00 -100.00%
EY 9.49 8.60 2.41 -216.86 -10.31 -53.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.19 2.83 2.07 0.58 1.01 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 13/12/05 09/12/04 29/12/03 17/12/02 21/12/01 20/12/00 - -
Price 0.60 0.81 1.19 0.28 0.49 0.79 0.00 -
P/RPS 0.87 1.30 0.95 0.24 0.21 0.51 0.00 -100.00%
P/EPS 10.54 13.08 32.52 -0.45 -10.80 -1.77 0.00 -100.00%
EY 9.49 7.64 3.08 -224.60 -9.26 -56.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.34 2.21 2.00 0.64 0.95 0.00 -

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

Post a Comment