[GKENT] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 215.59%
YoY- 106.5%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 96,305 101,258 105,443 116,492 120,779 117,990 111,440 -9.28%
PBT 16,215 12,011 8,826 5,384 -1,053 4,309 3,013 207.41%
Tax -3,281 -2,301 -2,442 -1,980 -1,892 -2,008 -1,883 44.84%
NP 12,934 9,710 6,384 3,404 -2,945 2,301 1,130 408.64%
-
NP to SH 12,934 9,710 6,384 3,404 -2,945 2,301 1,130 408.64%
-
Tax Rate 20.23% 19.16% 27.67% 36.78% - 46.60% 62.50% -
Total Cost 83,371 91,548 99,059 113,088 123,724 115,689 110,310 -17.04%
-
Net Worth 92,501 89,059 59,724 50,003 9,935 7,666 10,966 314.91%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 92,501 89,059 59,724 50,003 9,935 7,666 10,966 314.91%
NOSH 158,719 158,723 109,707 93,012 83,918 84,341 84,357 52.46%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 13.43% 9.59% 6.05% 2.92% -2.44% 1.95% 1.01% -
ROE 13.98% 10.90% 10.69% 6.81% -29.64% 30.01% 10.30% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 60.68 63.80 96.11 125.24 143.92 139.90 132.10 -40.49%
EPS 8.15 6.12 5.82 3.66 -3.51 2.73 1.34 233.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5828 0.5611 0.5444 0.5376 0.1184 0.0909 0.13 172.13%
Adjusted Per Share Value based on latest NOSH - 93,012
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 17.10 17.98 18.72 20.68 21.44 20.95 19.78 -9.25%
EPS 2.30 1.72 1.13 0.60 -0.52 0.41 0.20 410.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1581 0.106 0.0888 0.0176 0.0136 0.0195 314.43%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.79 0.80 1.15 1.52 0.47 0.23 0.29 -
P/RPS 1.30 1.25 1.20 1.21 0.33 0.16 0.22 227.20%
P/EPS 9.69 13.08 19.76 41.53 -13.39 8.43 21.65 -41.51%
EY 10.32 7.65 5.06 2.41 -7.47 11.86 4.62 70.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.43 2.11 2.83 3.97 2.53 2.23 -28.10%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 28/06/04 30/03/04 29/12/03 17/09/03 01/08/03 25/03/03 -
Price 0.75 0.80 0.90 1.19 0.50 0.47 0.20 -
P/RPS 1.24 1.25 0.94 0.95 0.35 0.34 0.15 309.36%
P/EPS 9.20 13.08 15.47 32.52 -14.25 17.23 14.93 -27.60%
EY 10.87 7.65 6.47 3.08 -7.02 5.80 6.70 38.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.43 1.65 2.21 4.22 5.17 1.54 -11.14%

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