[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -64.94%
YoY- 305.7%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 108,512 72,576 45,987 22,343 105,443 79,433 55,124 56.74%
PBT 14,890 10,388 7,121 2,744 8,826 6,228 -270 -
Tax -4,656 -2,870 -2,280 -506 -2,442 -2,133 -1,439 117.98%
NP 10,234 7,518 4,841 2,238 6,384 4,095 -1,709 -
-
NP to SH 10,234 7,518 4,841 2,238 6,384 4,095 -1,709 -
-
Tax Rate 31.27% 27.63% 32.02% 18.44% 27.67% 34.25% - -
Total Cost 98,278 65,058 41,146 20,105 99,059 75,338 56,833 43.83%
-
Net Worth 99,250 95,703 92,200 89,059 59,653 50,033 10,017 358.11%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 99,250 95,703 92,200 89,059 59,653 50,033 10,017 358.11%
NOSH 158,421 158,607 158,202 158,723 109,575 93,068 84,603 51.63%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 9.43% 10.36% 10.53% 10.02% 6.05% 5.16% -3.10% -
ROE 10.31% 7.86% 5.25% 2.51% 10.70% 8.18% -17.06% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 68.50 45.76 29.07 14.08 96.23 85.35 65.16 3.37%
EPS 6.46 4.74 3.06 1.41 5.83 4.40 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6034 0.5828 0.5611 0.5444 0.5376 0.1184 202.12%
Adjusted Per Share Value based on latest NOSH - 158,723
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 20.79 13.90 8.81 4.28 20.20 15.22 10.56 56.76%
EPS 1.96 1.44 0.93 0.43 1.22 0.78 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1833 0.1766 0.1706 0.1143 0.0959 0.0192 357.89%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.82 0.72 0.79 0.80 1.15 1.52 0.47 -
P/RPS 1.20 1.57 2.72 5.68 1.20 1.78 0.72 40.35%
P/EPS 12.69 15.19 25.82 56.74 19.74 34.55 -23.27 -
EY 7.88 6.58 3.87 1.76 5.07 2.89 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.19 1.36 1.43 2.11 2.83 3.97 -52.08%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 29/12/03 17/09/03 -
Price 0.77 0.81 0.75 0.80 0.90 1.19 0.50 -
P/RPS 1.12 1.77 2.58 5.68 0.94 1.39 0.77 28.23%
P/EPS 11.92 17.09 24.51 56.74 15.45 27.05 -24.75 -
EY 8.39 5.85 4.08 1.76 6.47 3.70 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.29 1.43 1.65 2.21 4.22 -55.87%

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