[GKENT] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 44.88%
YoY- -14.98%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 45,448 24,075 94,376 73,801 48,342 20,721 108,512 -44.11%
PBT 6,363 2,932 10,045 8,972 6,134 2,479 14,890 -43.35%
Tax -2,096 -1,363 -2,576 -2,493 -1,679 -478 -4,656 -41.34%
NP 4,267 1,569 7,469 6,479 4,455 2,001 10,234 -44.27%
-
NP to SH 4,171 1,514 7,406 6,392 4,412 2,001 10,234 -45.11%
-
Tax Rate 32.94% 46.49% 25.64% 27.79% 27.37% 19.28% 31.27% -
Total Cost 41,181 22,506 86,907 67,322 43,887 18,720 98,278 -44.09%
-
Net Worth 0 0 107,234 0 103,935 101,384 99,250 -
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 0 0 107,234 0 103,935 101,384 99,250 -
NOSH 158,593 157,708 158,608 158,610 158,705 158,809 158,421 0.07%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 9.39% 6.52% 7.91% 8.78% 9.22% 9.66% 9.43% -
ROE 0.00% 0.00% 6.91% 0.00% 4.24% 1.97% 10.31% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 28.66 15.27 59.50 46.53 30.46 13.05 68.50 -44.14%
EPS 1.85 0.67 3.29 2.84 2.78 1.26 6.46 -56.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.6761 0.00 0.6549 0.6384 0.6265 -
Adjusted Per Share Value based on latest NOSH - 158,400
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 8.71 4.61 18.08 14.14 9.26 3.97 20.79 -44.09%
EPS 0.80 0.29 1.42 1.22 0.85 0.38 1.96 -45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2054 0.00 0.1991 0.1942 0.1901 -
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.48 0.56 0.60 0.60 0.62 0.71 0.82 -
P/RPS 1.67 3.67 1.01 1.29 2.04 5.44 1.20 24.72%
P/EPS 18.25 58.33 12.85 14.89 22.30 56.35 12.69 27.49%
EY 5.48 1.71 7.78 6.72 4.48 1.77 7.88 -21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.89 0.00 0.95 1.11 1.31 -
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 20/09/06 19/06/06 30/03/06 13/12/05 27/09/05 30/06/05 23/03/05 -
Price 0.51 0.48 0.55 0.60 0.62 0.64 0.77 -
P/RPS 1.78 3.14 0.92 1.29 2.04 4.91 1.12 36.30%
P/EPS 19.39 50.00 11.78 14.89 22.30 50.79 11.92 38.43%
EY 5.16 2.00 8.49 6.72 4.48 1.97 8.39 -27.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.00 0.95 1.00 1.23 -

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