[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -200.65%
YoY- 43.89%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 105,443 79,433 55,124 26,528 111,440 74,381 45,785 74.12%
PBT 8,826 6,228 -270 -441 2,964 3,808 3,747 76.75%
Tax -2,442 -2,133 -1,439 -647 -1,883 -2,036 -1,430 42.73%
NP 6,384 4,095 -1,709 -1,088 1,081 1,772 2,317 96.17%
-
NP to SH 6,384 4,095 -1,709 -1,088 1,081 1,772 2,317 96.17%
-
Tax Rate 27.67% 34.25% - - 63.53% 53.47% 38.16% -
Total Cost 99,059 75,338 56,833 27,616 110,359 72,609 43,468 72.91%
-
Net Worth 59,653 50,033 10,017 7,666 9,582 11,804 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 59,653 50,033 10,017 7,666 9,582 11,804 0 -
NOSH 109,575 93,068 84,603 84,341 84,275 84,320 84,485 18.87%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 6.05% 5.16% -3.10% -4.10% 0.97% 2.38% 5.06% -
ROE 10.70% 8.18% -17.06% -14.19% 11.28% 15.01% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 96.23 85.35 65.16 31.45 132.23 88.21 54.19 46.48%
EPS 5.83 4.40 -2.02 -1.29 1.28 2.10 2.75 64.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5444 0.5376 0.1184 0.0909 0.1137 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 84,341
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 18.72 14.10 9.79 4.71 19.78 13.21 8.13 74.10%
EPS 1.13 0.73 -0.30 -0.19 0.19 0.31 0.41 96.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.0888 0.0178 0.0136 0.017 0.021 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.15 1.52 0.47 0.23 0.29 0.29 0.28 -
P/RPS 1.20 1.78 0.72 0.73 0.22 0.33 0.52 74.36%
P/EPS 19.74 34.55 -23.27 -17.83 22.61 13.80 10.21 55.00%
EY 5.07 2.89 -4.30 -5.61 4.42 7.25 9.79 -35.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.83 3.97 2.53 2.55 2.07 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 29/12/03 17/09/03 01/08/03 25/03/03 17/12/02 24/09/02 -
Price 0.90 1.19 0.50 0.47 0.20 0.28 0.28 -
P/RPS 0.94 1.39 0.77 1.49 0.15 0.32 0.52 48.23%
P/EPS 15.45 27.05 -24.75 -36.43 15.59 13.32 10.21 31.70%
EY 6.47 3.70 -4.04 -2.74 6.41 7.51 9.79 -24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.21 4.22 5.17 1.76 2.00 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