[GKENT] QoQ Annualized 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- 21.46%
YoY- -173.76%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 89,372 105,443 105,910 110,248 106,112 111,440 99,174 -6.70%
PBT 10,976 8,826 8,304 -540 -1,764 2,964 5,077 67.27%
Tax -2,024 -2,442 -2,844 -2,878 -2,588 -1,883 -2,714 -17.77%
NP 8,952 6,384 5,460 -3,418 -4,352 1,081 2,362 143.28%
-
NP to SH 8,952 6,384 5,460 -3,418 -4,352 1,081 2,362 143.28%
-
Tax Rate 18.44% 27.67% 34.25% - - 63.53% 53.46% -
Total Cost 80,420 99,059 100,450 113,666 110,464 110,359 96,812 -11.64%
-
Net Worth 89,059 59,653 50,033 10,017 7,666 9,582 11,804 285.15%
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 59,653 50,033 10,017 7,666 9,582 11,804 285.15%
NOSH 158,723 109,575 93,068 84,603 84,341 84,275 84,320 52.51%
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 10.02% 6.05% 5.16% -3.10% -4.10% 0.97% 2.38% -
ROE 10.05% 10.70% 10.91% -34.12% -56.77% 11.28% 20.01% -
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 56.31 96.23 113.80 130.31 125.81 132.23 117.62 -38.82%
EPS 5.64 5.83 5.87 -4.04 -5.16 1.28 2.80 59.56%
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 0.1137 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 15.87 18.72 18.80 19.57 18.84 19.78 17.61 -6.70%
EPS 1.59 1.13 0.97 -0.61 -0.77 0.19 0.42 143.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1059 0.0888 0.0178 0.0136 0.017 0.021 284.60%
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 1.42 1.20 1.34 0.36 0.18 0.22 0.25 218.68%
P/EPS 14.18 19.74 25.91 -11.63 -4.46 22.61 10.35 23.37%
EY 7.05 5.07 3.86 -8.60 -22.43 4.42 9.66 -18.95%
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 2.55 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 1.42 0.94 1.05 0.38 0.37 0.15 0.24 227.48%
P/EPS 14.18 15.45 20.28 -12.38 -9.11 15.59 9.99 26.32%
EY 7.05 6.47 4.93 -8.08 -10.98 6.41 10.01 -20.85%
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 1.76 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