[GKENT] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -2.23%
YoY- 305.7%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 35,936 26,589 23,643 22,343 26,010 24,309 28,596 16.37%
PBT 4,502 3,267 4,375 2,744 2,598 6,498 171 776.26%
Tax -1,786 -590 -1,772 -506 -309 -694 -792 71.54%
NP 2,716 2,677 2,603 2,238 2,289 5,804 -621 -
-
NP to SH 2,716 2,677 2,603 2,238 2,289 5,804 -621 -
-
Tax Rate 39.67% 18.06% 40.50% 18.44% 11.89% 10.68% 463.16% -
Total Cost 33,220 23,912 21,040 20,105 23,721 18,505 29,217 8.89%
-
Net Worth 99,507 95,579 92,501 89,059 59,724 50,003 9,935 361.41%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 99,507 95,579 92,501 89,059 59,724 50,003 9,935 361.41%
NOSH 158,830 158,402 158,719 158,723 109,707 93,012 83,918 52.71%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 7.56% 10.07% 11.01% 10.02% 8.80% 23.88% -2.17% -
ROE 2.73% 2.80% 2.81% 2.51% 3.83% 11.61% -6.25% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 22.63 16.79 14.90 14.08 23.71 26.14 34.08 -23.79%
EPS 1.71 1.69 1.64 1.41 2.09 6.24 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6034 0.5828 0.5611 0.5444 0.5376 0.1184 202.12%
Adjusted Per Share Value based on latest NOSH - 158,723
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 6.88 5.09 4.53 4.28 4.98 4.66 5.48 16.29%
EPS 0.52 0.51 0.50 0.43 0.44 1.11 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.1831 0.1772 0.1706 0.1144 0.0958 0.019 361.89%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.82 0.72 0.79 0.80 1.15 1.52 0.47 -
P/RPS 3.62 4.29 5.30 5.68 4.85 5.82 1.38 89.64%
P/EPS 47.95 42.60 48.17 56.74 55.12 24.36 -63.51 -
EY 2.09 2.35 2.08 1.76 1.81 4.11 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.19 1.36 1.43 2.11 2.83 3.97 -52.08%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 09/12/04 30/09/04 28/06/04 30/03/04 29/12/03 17/09/03 -
Price 0.77 0.81 0.75 0.80 0.90 1.19 0.50 -
P/RPS 3.40 4.83 5.03 5.68 3.80 4.55 1.47 74.44%
P/EPS 45.03 47.93 45.73 56.74 43.14 19.07 -67.57 -
EY 2.22 2.09 2.19 1.76 2.32 5.24 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.29 1.43 1.65 2.21 4.22 -55.87%

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