[GKENT] YoY Cumulative Quarter 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- -57.08%
YoY- -173.76%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 45,448 48,342 45,987 55,124 45,785 137,122 60,486 -4.65%
PBT 6,363 6,134 7,121 -270 3,747 3,691 -3,296 -
Tax -2,096 -1,679 -2,280 -1,439 -1,430 -544 3,296 -
NP 4,267 4,455 4,841 -1,709 2,317 3,147 0 -
-
NP to SH 4,171 4,412 4,841 -1,709 2,317 3,147 -2,215 -
-
Tax Rate 32.94% 27.37% 32.02% - 38.16% 14.74% - -
Total Cost 41,181 43,887 41,146 56,833 43,468 133,975 60,486 -6.20%
-
Net Worth 0 103,935 92,200 10,017 0 66,652 72,706 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 0 103,935 92,200 10,017 0 66,652 72,706 -
NOSH 158,593 158,705 158,202 84,603 84,485 84,369 84,541 11.04%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 9.39% 9.22% 10.53% -3.10% 5.06% 2.30% 0.00% -
ROE 0.00% 4.24% 5.25% -17.06% 0.00% 4.72% -3.05% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 28.66 30.46 29.07 65.16 54.19 162.52 71.55 -14.13%
EPS 1.85 2.78 3.06 -2.02 2.75 3.73 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6549 0.5828 0.1184 0.00 0.79 0.86 -
Adjusted Per Share Value based on latest NOSH - 83,918
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 8.71 9.26 8.81 10.56 8.77 26.27 11.59 -4.64%
EPS 0.80 0.85 0.93 -0.33 0.44 0.60 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1991 0.1766 0.0192 0.00 0.1277 0.1393 -
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.48 0.62 0.79 0.47 0.28 0.57 1.22 -
P/RPS 1.67 2.04 2.72 0.72 0.52 0.35 1.71 -0.39%
P/EPS 18.25 22.30 25.82 -23.27 10.21 15.28 -46.56 -
EY 5.48 4.48 3.87 -4.30 9.79 6.54 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.95 1.36 3.97 0.00 0.72 1.42 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 20/09/06 27/09/05 30/09/04 17/09/03 24/09/02 18/09/01 26/09/00 -
Price 0.51 0.62 0.75 0.50 0.28 0.40 0.89 -
P/RPS 1.78 2.04 2.58 0.77 0.52 0.25 1.24 6.20%
P/EPS 19.39 22.30 24.51 -24.75 10.21 10.72 -33.97 -
EY 5.16 4.48 4.08 -4.04 9.79 9.33 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.95 1.29 4.22 0.00 0.51 1.03 -

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