[GKENT] YoY Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 55.9%
YoY- 490.56%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 93,777 94,376 108,512 105,443 111,440 192,646 125,593 -4.75%
PBT 10,836 10,045 14,890 8,826 2,964 -52,183 -8,571 -
Tax -2,609 -2,576 -4,656 -2,442 -1,883 52,183 8,571 -
NP 8,227 7,469 10,234 6,384 1,081 0 0 -
-
NP to SH 8,081 7,406 10,234 6,384 1,081 -52,490 -8,923 -
-
Tax Rate 24.08% 25.64% 31.27% 27.67% 63.53% - - -
Total Cost 85,550 86,907 98,278 99,059 110,359 192,646 125,593 -6.19%
-
Net Worth 160,400 107,234 99,250 59,653 9,582 10,972 63,258 16.76%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 160,400 107,234 99,250 59,653 9,582 10,972 63,258 16.76%
NOSH 225,408 158,608 158,421 109,575 84,275 84,402 84,344 17.79%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 8.77% 7.91% 9.43% 6.05% 0.97% 0.00% 0.00% -
ROE 5.04% 6.91% 10.31% 10.70% 11.28% -478.38% -14.11% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 41.60 59.50 68.50 96.23 132.23 228.25 148.90 -19.13%
EPS 3.59 3.29 6.46 5.83 1.28 -62.19 -10.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7116 0.6761 0.6265 0.5444 0.1137 0.13 0.75 -0.87%
Adjusted Per Share Value based on latest NOSH - 109,707
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 17.97 18.08 20.79 20.20 21.35 36.91 24.06 -4.74%
EPS 1.55 1.42 1.96 1.22 0.21 -10.06 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3073 0.2054 0.1901 0.1143 0.0184 0.021 0.1212 16.76%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.56 0.60 0.82 1.15 0.29 0.45 0.68 -
P/RPS 1.35 1.01 1.20 1.20 0.22 0.20 0.46 19.64%
P/EPS 15.62 12.85 12.69 19.74 22.61 -0.72 -6.43 -
EY 6.40 7.78 7.88 5.07 4.42 -138.20 -15.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 1.31 2.11 2.55 3.46 0.91 -2.32%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 30/03/06 23/03/05 30/03/04 25/03/03 24/04/02 30/03/01 -
Price 0.60 0.55 0.77 0.90 0.20 0.45 0.50 -
P/RPS 1.44 0.92 1.12 0.94 0.15 0.20 0.34 27.18%
P/EPS 16.74 11.78 11.92 15.45 15.59 -0.72 -4.73 -
EY 5.98 8.49 8.39 6.47 6.41 -138.20 -21.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 1.23 1.65 1.76 3.46 0.67 3.83%

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