[GKENT] QoQ TTM 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- 103.63%
YoY- 104.08%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 105,443 116,492 120,779 117,990 111,440 98,997 100,081 3.53%
PBT 8,826 5,384 -1,053 4,309 3,013 -50,932 -53,071 -
Tax -2,442 -1,980 -1,892 -2,008 -1,883 -1,475 -717 125.86%
NP 6,384 3,404 -2,945 2,301 1,130 -52,407 -53,788 -
-
NP to SH 6,384 3,404 -2,945 2,301 1,130 -52,407 -53,788 -
-
Tax Rate 27.67% 36.78% - 46.60% 62.50% - - -
Total Cost 99,059 113,088 123,724 115,689 110,310 151,404 153,869 -25.38%
-
Net Worth 59,724 50,003 9,935 7,666 10,966 11,666 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 59,724 50,003 9,935 7,666 10,966 11,666 0 -
NOSH 109,707 93,012 83,918 84,341 84,357 83,333 84,413 19.03%
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% 2.92% -2.44% 1.95% 1.01% -52.94% -53.74% -
ROE 10.69% 6.81% -29.64% 30.01% 10.30% -449.20% 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 96.11 125.24 143.92 139.90 132.10 118.80 118.56 -13.02%
EPS 5.82 3.66 -3.51 2.73 1.34 -62.89 -63.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5444 0.5376 0.1184 0.0909 0.13 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 20.68 21.44 20.95 19.78 17.58 17.77 3.52%
EPS 1.13 0.60 -0.52 0.41 0.20 -9.30 -9.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.0888 0.0176 0.0136 0.0195 0.0207 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 1.21 0.33 0.16 0.22 0.24 0.24 191.54%
P/EPS 19.76 41.53 -13.39 8.43 21.65 -0.46 -0.44 -
EY 5.06 2.41 -7.47 11.86 4.62 -216.86 -227.57 -
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 2.23 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 0.95 0.35 0.34 0.15 0.24 0.24 147.85%
P/EPS 15.47 32.52 -14.25 17.23 14.93 -0.45 -0.44 -
EY 6.47 3.08 -7.02 5.80 6.70 -224.60 -227.57 -
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 1.54 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