[GKENT] QoQ Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 116.31%
YoY- 383.27%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 20,721 108,512 72,576 45,987 22,343 105,443 79,433 -59.20%
PBT 2,479 14,890 10,388 7,121 2,744 8,826 6,228 -45.91%
Tax -478 -4,656 -2,870 -2,280 -506 -2,442 -2,133 -63.13%
NP 2,001 10,234 7,518 4,841 2,238 6,384 4,095 -37.98%
-
NP to SH 2,001 10,234 7,518 4,841 2,238 6,384 4,095 -37.98%
-
Tax Rate 19.28% 31.27% 27.63% 32.02% 18.44% 27.67% 34.25% -
Total Cost 18,720 98,278 65,058 41,146 20,105 99,059 75,338 -60.50%
-
Net Worth 101,384 99,250 95,703 92,200 89,059 59,653 50,033 60.19%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 101,384 99,250 95,703 92,200 89,059 59,653 50,033 60.19%
NOSH 158,809 158,421 158,607 158,202 158,723 109,575 93,068 42.84%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 9.66% 9.43% 10.36% 10.53% 10.02% 6.05% 5.16% -
ROE 1.97% 10.31% 7.86% 5.25% 2.51% 10.70% 8.18% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 13.05 68.50 45.76 29.07 14.08 96.23 85.35 -71.43%
EPS 1.26 6.46 4.74 3.06 1.41 5.83 4.40 -56.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6384 0.6265 0.6034 0.5828 0.5611 0.5444 0.5376 12.15%
Adjusted Per Share Value based on latest NOSH - 158,719
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 3.68 19.26 12.88 8.16 3.97 18.72 14.10 -59.19%
EPS 0.36 1.82 1.33 0.86 0.40 1.13 0.73 -37.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1762 0.1699 0.1637 0.1581 0.1059 0.0888 60.23%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.71 0.82 0.72 0.79 0.80 1.15 1.52 -
P/RPS 5.44 1.20 1.57 2.72 5.68 1.20 1.78 110.74%
P/EPS 56.35 12.69 15.19 25.82 56.74 19.74 34.55 38.59%
EY 1.77 7.88 6.58 3.87 1.76 5.07 2.89 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.31 1.19 1.36 1.43 2.11 2.83 -46.44%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 29/12/03 -
Price 0.64 0.77 0.81 0.75 0.80 0.90 1.19 -
P/RPS 4.91 1.12 1.77 2.58 5.68 0.94 1.39 132.11%
P/EPS 50.79 11.92 17.09 24.51 56.74 15.45 27.05 52.25%
EY 1.97 8.39 5.85 4.08 1.76 6.47 3.70 -34.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.23 1.34 1.29 1.43 1.65 2.21 -41.08%

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