[GKENT] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -80.45%
YoY- -10.59%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 94,376 73,801 48,342 20,721 108,512 72,576 45,987 61.28%
PBT 10,045 8,972 6,134 2,479 14,890 10,388 7,121 25.69%
Tax -2,576 -2,493 -1,679 -478 -4,656 -2,870 -2,280 8.45%
NP 7,469 6,479 4,455 2,001 10,234 7,518 4,841 33.41%
-
NP to SH 7,406 6,392 4,412 2,001 10,234 7,518 4,841 32.66%
-
Tax Rate 25.64% 27.79% 27.37% 19.28% 31.27% 27.63% 32.02% -
Total Cost 86,907 67,322 43,887 18,720 98,278 65,058 41,146 64.39%
-
Net Worth 107,234 0 103,935 101,384 99,250 95,703 92,200 10.56%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 107,234 0 103,935 101,384 99,250 95,703 92,200 10.56%
NOSH 158,608 158,610 158,705 158,809 158,421 158,607 158,202 0.17%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 7.91% 8.78% 9.22% 9.66% 9.43% 10.36% 10.53% -
ROE 6.91% 0.00% 4.24% 1.97% 10.31% 7.86% 5.25% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 59.50 46.53 30.46 13.05 68.50 45.76 29.07 60.99%
EPS 3.29 2.84 2.78 1.26 6.46 4.74 3.06 4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6761 0.00 0.6549 0.6384 0.6265 0.6034 0.5828 10.37%
Adjusted Per Share Value based on latest NOSH - 158,809
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 18.08 14.14 9.26 3.97 20.79 13.90 8.81 61.27%
EPS 1.42 1.22 0.85 0.38 1.96 1.44 0.93 32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2054 0.00 0.1991 0.1942 0.1901 0.1833 0.1766 10.56%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.60 0.60 0.62 0.71 0.82 0.72 0.79 -
P/RPS 1.01 1.29 2.04 5.44 1.20 1.57 2.72 -48.24%
P/EPS 12.85 14.89 22.30 56.35 12.69 15.19 25.82 -37.11%
EY 7.78 6.72 4.48 1.77 7.88 6.58 3.87 59.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.95 1.11 1.31 1.19 1.36 -24.56%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 13/12/05 27/09/05 30/06/05 23/03/05 09/12/04 30/09/04 -
Price 0.55 0.60 0.62 0.64 0.77 0.81 0.75 -
P/RPS 0.92 1.29 2.04 4.91 1.12 1.77 2.58 -49.61%
P/EPS 11.78 14.89 22.30 50.79 11.92 17.09 24.51 -38.56%
EY 8.49 6.72 4.48 1.97 8.39 5.85 4.08 62.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.95 1.00 1.23 1.34 1.29 -26.61%

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