[GKENT] YoY 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- 16.31%
YoY- 519.16%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
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 23,725 21,373 27,621 23,643 28,596 25,807 67,508 -15.98%
PBT 6,683 3,431 3,655 4,375 171 5,533 2,087 21.39%
Tax -2,706 -733 -1,220 -1,772 -792 -908 -109 70.75%
NP 3,977 2,698 2,435 2,603 -621 4,625 1,978 12.33%
-
NP to SH 3,940 2,657 2,411 2,603 -621 4,625 1,978 12.16%
-
Tax Rate 40.49% 21.36% 33.38% 40.50% 463.16% 16.41% 5.22% -
Total Cost 19,748 18,675 25,186 21,040 29,217 21,182 65,530 -18.11%
-
Net Worth 169,937 0 103,879 92,501 9,935 0 66,778 16.83%
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 169,937 0 103,879 92,501 9,935 0 66,778 16.83%
NOSH 225,142 158,154 158,618 158,719 83,918 84,413 84,529 17.72%
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 16.76% 12.62% 8.82% 11.01% -2.17% 17.92% 2.93% -
ROE 2.32% 0.00% 2.32% 2.81% -6.25% 0.00% 2.96% -
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 10.54 13.51 17.41 14.90 34.08 30.57 79.86 -28.63%
EPS 1.75 1.18 1.52 1.64 -0.74 5.48 2.34 -4.72%
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 4.21 3.79 4.90 4.20 5.08 4.58 11.99 -16.00%
EPS 0.70 0.47 0.43 0.46 -0.11 0.82 0.35 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3017 0.00 0.1844 0.1642 0.0176 0.00 0.1186 16.82%
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 5.98 3.55 3.56 5.30 1.38 0.92 0.71 42.61%
P/EPS 36.00 28.57 40.79 48.17 -63.51 5.11 24.36 6.72%
EY 2.78 3.50 2.45 2.08 -1.57 19.57 4.11 -6.30%
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 5.50 3.77 3.56 5.03 1.47 0.92 0.50 49.10%
P/EPS 33.14 30.36 40.79 45.73 -67.57 5.11 17.09 11.66%
EY 3.02 3.29 2.45 2.19 -1.48 19.57 5.85 -10.42%
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