[GKENT] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
17-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -227.99%
YoY- 94.52%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 101,258 105,443 116,492 120,779 117,990 111,440 98,997 1.51%
PBT 12,011 8,826 5,384 -1,053 4,309 3,013 -50,932 -
Tax -2,301 -2,442 -1,980 -1,892 -2,008 -1,883 -1,475 34.54%
NP 9,710 6,384 3,404 -2,945 2,301 1,130 -52,407 -
-
NP to SH 9,710 6,384 3,404 -2,945 2,301 1,130 -52,407 -
-
Tax Rate 19.16% 27.67% 36.78% - 46.60% 62.50% - -
Total Cost 91,548 99,059 113,088 123,724 115,689 110,310 151,404 -28.51%
-
Net Worth 89,059 59,724 50,003 9,935 7,666 10,966 11,666 288.18%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 89,059 59,724 50,003 9,935 7,666 10,966 11,666 288.18%
NOSH 158,723 109,707 93,012 83,918 84,341 84,357 83,333 53.71%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 9.59% 6.05% 2.92% -2.44% 1.95% 1.01% -52.94% -
ROE 10.90% 10.69% 6.81% -29.64% 30.01% 10.30% -449.20% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 63.80 96.11 125.24 143.92 139.90 132.10 118.80 -33.95%
EPS 6.12 5.82 3.66 -3.51 2.73 1.34 -62.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5611 0.5444 0.5376 0.1184 0.0909 0.13 0.14 152.52%
Adjusted Per Share Value based on latest NOSH - 83,918
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 17.98 18.72 20.68 21.44 20.95 19.78 17.58 1.51%
EPS 1.72 1.13 0.60 -0.52 0.41 0.20 -9.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.106 0.0888 0.0176 0.0136 0.0195 0.0207 288.31%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.80 1.15 1.52 0.47 0.23 0.29 0.29 -
P/RPS 1.25 1.20 1.21 0.33 0.16 0.22 0.24 200.77%
P/EPS 13.08 19.76 41.53 -13.39 8.43 21.65 -0.46 -
EY 7.65 5.06 2.41 -7.47 11.86 4.62 -216.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.11 2.83 3.97 2.53 2.23 2.07 -21.87%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 29/12/03 17/09/03 01/08/03 25/03/03 17/12/02 -
Price 0.80 0.90 1.19 0.50 0.47 0.20 0.28 -
P/RPS 1.25 0.94 0.95 0.35 0.34 0.15 0.24 200.77%
P/EPS 13.08 15.47 32.52 -14.25 17.23 14.93 -0.45 -
EY 7.65 6.47 3.08 -7.02 5.80 6.70 -224.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.65 2.21 4.22 5.17 1.54 2.00 -20.05%

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