[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 55.3%
YoY- 83.59%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 48,342 20,721 108,512 72,576 45,987 22,343 105,443 -40.57%
PBT 6,134 2,479 14,890 10,388 7,121 2,744 8,826 -21.55%
Tax -1,679 -478 -4,656 -2,870 -2,280 -506 -2,442 -22.11%
NP 4,455 2,001 10,234 7,518 4,841 2,238 6,384 -21.34%
-
NP to SH 4,412 2,001 10,234 7,518 4,841 2,238 6,384 -21.84%
-
Tax Rate 27.37% 19.28% 31.27% 27.63% 32.02% 18.44% 27.67% -
Total Cost 43,887 18,720 98,278 65,058 41,146 20,105 99,059 -41.91%
-
Net Worth 103,935 101,384 99,250 95,703 92,200 89,059 59,653 44.84%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 103,935 101,384 99,250 95,703 92,200 89,059 59,653 44.84%
NOSH 158,705 158,809 158,421 158,607 158,202 158,723 109,575 28.04%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 9.22% 9.66% 9.43% 10.36% 10.53% 10.02% 6.05% -
ROE 4.24% 1.97% 10.31% 7.86% 5.25% 2.51% 10.70% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 30.46 13.05 68.50 45.76 29.07 14.08 96.23 -53.58%
EPS 2.78 1.26 6.46 4.74 3.06 1.41 5.83 -38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6549 0.6384 0.6265 0.6034 0.5828 0.5611 0.5444 13.12%
Adjusted Per Share Value based on latest NOSH - 158,402
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 9.26 3.97 20.79 13.90 8.81 4.28 20.20 -40.57%
EPS 0.85 0.38 1.96 1.44 0.93 0.43 1.22 -21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1942 0.1901 0.1833 0.1766 0.1706 0.1143 44.82%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.62 0.71 0.82 0.72 0.79 0.80 1.15 -
P/RPS 2.04 5.44 1.20 1.57 2.72 5.68 1.20 42.48%
P/EPS 22.30 56.35 12.69 15.19 25.82 56.74 19.74 8.47%
EY 4.48 1.77 7.88 6.58 3.87 1.76 5.07 -7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.31 1.19 1.36 1.43 2.11 -41.28%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 30/06/05 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 -
Price 0.62 0.64 0.77 0.81 0.75 0.80 0.90 -
P/RPS 2.04 4.91 1.12 1.77 2.58 5.68 0.94 67.70%
P/EPS 22.30 50.79 11.92 17.09 24.51 56.74 15.45 27.74%
EY 4.48 1.97 8.39 5.85 4.08 1.76 6.47 -21.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 1.23 1.34 1.29 1.43 1.65 -30.81%

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