[GKENT] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
25-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -54.25%
YoY- 102.06%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 105,910 110,248 106,112 111,440 99,174 91,570 79,912 20.59%
PBT 8,304 -540 -1,764 2,964 5,077 7,494 -6,948 -
Tax -2,844 -2,878 -2,588 -1,883 -2,714 -2,860 6,948 -
NP 5,460 -3,418 -4,352 1,081 2,362 4,634 0 -
-
NP to SH 5,460 -3,418 -4,352 1,081 2,362 4,634 -7,756 -
-
Tax Rate 34.25% - - 63.53% 53.46% 38.16% - -
Total Cost 100,450 113,666 110,464 110,359 96,812 86,936 79,912 16.42%
-
Net Worth 50,033 10,017 7,666 9,582 11,804 0 8,430 226.74%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 50,033 10,017 7,666 9,582 11,804 0 8,430 226.74%
NOSH 93,068 84,603 84,341 84,275 84,320 84,485 84,304 6.79%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 5.16% -3.10% -4.10% 0.97% 2.38% 5.06% 0.00% -
ROE 10.91% -34.12% -56.77% 11.28% 20.01% 0.00% -92.00% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 113.80 130.31 125.81 132.23 117.62 108.39 94.79 12.92%
EPS 5.87 -4.04 -5.16 1.28 2.80 5.50 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5376 0.1184 0.0909 0.1137 0.14 0.00 0.10 205.94%
Adjusted Per Share Value based on latest NOSH - 84,357
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 18.80 19.57 18.84 19.78 17.61 16.26 14.19 20.56%
EPS 0.97 -0.61 -0.77 0.19 0.42 0.82 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0178 0.0136 0.017 0.021 0.00 0.015 226.19%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.52 0.47 0.23 0.29 0.29 0.28 0.43 -
P/RPS 1.34 0.36 0.18 0.22 0.25 0.26 0.45 106.56%
P/EPS 25.91 -11.63 -4.46 22.61 10.35 5.10 -4.67 -
EY 3.86 -8.60 -22.43 4.42 9.66 19.59 -21.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.97 2.53 2.55 2.07 0.00 4.30 -24.28%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 29/12/03 17/09/03 01/08/03 25/03/03 17/12/02 24/09/02 28/06/02 -
Price 1.19 0.50 0.47 0.20 0.28 0.28 0.34 -
P/RPS 1.05 0.38 0.37 0.15 0.24 0.26 0.36 103.74%
P/EPS 20.28 -12.38 -9.11 15.59 9.99 5.10 -3.70 -
EY 4.93 -8.08 -10.98 6.41 10.01 19.59 -27.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 4.22 5.17 1.76 2.00 0.00 3.40 -24.90%

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