[GKENT] QoQ Annualized Quarter 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- 259.74%
YoY- 131.09%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 91,974 89,372 105,443 105,910 110,248 106,112 111,440 -12.02%
PBT 14,242 10,976 8,826 8,304 -540 -1,764 2,964 185.02%
Tax -4,560 -2,024 -2,442 -2,844 -2,878 -2,588 -1,883 80.43%
NP 9,682 8,952 6,384 5,460 -3,418 -4,352 1,081 331.85%
-
NP to SH 9,682 8,952 6,384 5,460 -3,418 -4,352 1,081 331.85%
-
Tax Rate 32.02% 18.44% 27.67% 34.25% - - 63.53% -
Total Cost 82,292 80,420 99,059 100,450 113,666 110,464 110,359 -17.78%
-
Net Worth 92,200 89,059 59,653 50,033 10,017 7,666 9,582 353.01%
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 92,200 89,059 59,653 50,033 10,017 7,666 9,582 353.01%
NOSH 158,202 158,723 109,575 93,068 84,603 84,341 84,275 52.23%
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 10.53% 10.02% 6.05% 5.16% -3.10% -4.10% 0.97% -
ROE 10.50% 10.05% 10.70% 10.91% -34.12% -56.77% 11.28% -
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 58.14 56.31 96.23 113.80 130.31 125.81 132.23 -42.20%
EPS 6.12 5.64 5.83 5.87 -4.04 -5.16 1.28 184.08%
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 0.1137 197.58%
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 16.33 15.87 18.72 18.80 19.57 18.84 19.78 -12.00%
EPS 1.72 1.59 1.13 0.97 -0.61 -0.77 0.19 334.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1581 0.1059 0.0888 0.0178 0.0136 0.017 353.24%
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 1.36 1.42 1.20 1.34 0.36 0.18 0.22 237.20%
P/EPS 12.91 14.18 19.74 25.91 -11.63 -4.46 22.61 -31.19%
EY 7.75 7.05 5.07 3.86 -8.60 -22.43 4.42 45.45%
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 2.55 -34.25%
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 1.29 1.42 0.94 1.05 0.38 0.37 0.15 320.30%
P/EPS 12.25 14.18 15.45 20.28 -12.38 -9.11 15.59 -14.86%
EY 8.16 7.05 6.47 4.93 -8.08 -10.98 6.41 17.47%
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 1.76 -18.72%

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