[GKENT] YoY Annualized 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- 8.15%
YoY- 383.27%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 80,208 90,896 96,684 91,974 110,248 91,570 274,244 -18.51%
PBT 17,830 12,726 12,268 14,242 -540 7,494 7,382 15.82%
Tax -6,222 -4,192 -3,358 -4,560 -2,878 -2,860 -1,088 33.70%
NP 11,608 8,534 8,910 9,682 -3,418 4,634 6,294 10.73%
-
NP to SH 11,498 8,342 8,824 9,682 -3,418 4,634 6,294 10.55%
-
Tax Rate 34.90% 32.94% 27.37% 32.02% - 38.16% 14.74% -
Total Cost 68,600 82,362 87,774 82,292 113,666 86,936 267,950 -20.30%
-
Net Worth 170,170 0 103,935 92,200 10,017 0 66,652 16.89%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 170,170 0 103,935 92,200 10,017 0 66,652 16.89%
NOSH 225,450 158,593 158,705 158,202 84,603 84,485 84,369 17.79%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 14.47% 9.39% 9.22% 10.53% -3.10% 5.06% 2.30% -
ROE 6.76% 0.00% 8.49% 10.50% -34.12% 0.00% 9.44% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 35.58 57.31 60.92 58.14 130.31 108.39 325.05 -30.82%
EPS 5.10 3.70 5.56 6.12 -4.04 5.50 7.46 -6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7548 0.00 0.6549 0.5828 0.1184 0.00 0.79 -0.75%
Adjusted Per Share Value based on latest NOSH - 158,719
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 14.24 16.14 17.16 16.33 19.57 16.26 48.69 -18.51%
EPS 2.04 1.48 1.57 1.72 -0.61 0.82 1.12 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3021 0.00 0.1845 0.1637 0.0178 0.00 0.1183 16.90%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.63 0.48 0.62 0.79 0.47 0.28 0.57 -
P/RPS 1.77 0.84 1.02 1.36 0.36 0.26 0.18 46.34%
P/EPS 12.35 9.13 11.15 12.91 -11.63 5.10 7.64 8.32%
EY 8.10 10.96 8.97 7.75 -8.60 19.59 13.09 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.95 1.36 3.97 0.00 0.72 2.39%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 11/09/07 20/09/06 27/09/05 30/09/04 17/09/03 24/09/02 18/09/01 -
Price 0.58 0.51 0.62 0.75 0.50 0.28 0.40 -
P/RPS 1.63 0.89 1.02 1.29 0.38 0.26 0.12 54.43%
P/EPS 11.37 9.70 11.15 12.25 -12.38 5.10 5.36 13.34%
EY 8.79 10.31 8.97 8.16 -8.08 19.59 18.65 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.95 1.29 4.22 0.00 0.51 7.10%

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