[GKENT] YoY 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
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 86,962 109,730 98,585 116,492 98,997 200,782 130,074 -6.48%
PBT 9,433 13,387 12,984 5,384 -50,932 -2,751 -37,531 -
Tax -2,675 -4,299 -3,177 -1,980 -1,475 3,972 37,561 -
NP 6,758 9,088 9,807 3,404 -52,407 1,221 30 146.56%
-
NP to SH 6,662 9,020 9,807 3,404 -52,407 -3,833 -37,628 -
-
Tax Rate 28.36% 32.11% 24.47% 36.78% - - - -
Total Cost 80,204 100,642 88,778 113,088 151,404 199,561 130,044 -7.73%
-
Net Worth 0 0 95,579 50,003 11,666 64,199 69,999 -
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 0 0 95,579 50,003 11,666 64,199 69,999 -
NOSH 223,787 158,400 158,402 93,012 83,333 84,473 84,336 17.65%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 7.77% 8.28% 9.95% 2.92% -52.94% 0.61% 0.02% -
ROE 0.00% 0.00% 10.26% 6.81% -449.20% -5.97% -53.75% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 38.86 69.27 62.24 125.24 118.80 237.69 154.23 -20.51%
EPS 2.98 5.69 6.19 3.66 -62.89 -4.54 -44.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6034 0.5376 0.14 0.76 0.83 -
Adjusted Per Share Value based on latest NOSH - 93,012
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 16.66 21.02 18.89 22.32 18.97 38.46 24.92 -6.48%
EPS 1.28 1.73 1.88 0.65 -10.04 -0.73 -7.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1831 0.0958 0.0224 0.123 0.1341 -
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.57 0.60 0.72 1.52 0.29 0.44 0.84 -
P/RPS 1.47 0.87 1.16 1.21 0.24 0.19 0.54 18.15%
P/EPS 19.15 10.54 11.63 41.53 -0.46 -9.70 -1.88 -
EY 5.22 9.49 8.60 2.41 -216.86 -10.31 -53.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.19 2.83 2.07 0.58 1.01 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 19/12/06 13/12/05 09/12/04 29/12/03 17/12/02 21/12/01 20/12/00 -
Price 0.57 0.60 0.81 1.19 0.28 0.49 0.79 -
P/RPS 1.47 0.87 1.30 0.95 0.24 0.21 0.51 19.28%
P/EPS 19.15 10.54 13.08 32.52 -0.45 -10.80 -1.77 -
EY 5.22 9.49 7.64 3.08 -224.60 -9.26 -56.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.34 2.21 2.00 0.64 0.95 -

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