[GKENT] YoY Cumulative 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- 116.31%
YoY- 383.27%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 40,104 45,448 48,342 45,987 55,124 45,785 137,122 -18.51%
PBT 8,915 6,363 6,134 7,121 -270 3,747 3,691 15.82%
Tax -3,111 -2,096 -1,679 -2,280 -1,439 -1,430 -544 33.70%
NP 5,804 4,267 4,455 4,841 -1,709 2,317 3,147 10.73%
-
NP to SH 5,749 4,171 4,412 4,841 -1,709 2,317 3,147 10.55%
-
Tax Rate 34.90% 32.94% 27.37% 32.02% - 38.16% 14.74% -
Total Cost 34,300 41,181 43,887 41,146 56,833 43,468 133,975 -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 3.38% 0.00% 4.24% 5.25% -17.06% 0.00% 4.72% -
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 17.79 28.66 30.46 29.07 65.16 54.19 162.52 -30.82%
EPS 2.55 1.85 2.78 3.06 -2.02 2.75 3.73 -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 7.12 8.07 8.58 8.16 9.79 8.13 24.34 -18.51%
EPS 1.02 0.74 0.78 0.86 -0.30 0.41 0.56 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 3.54 1.67 2.04 2.72 0.72 0.52 0.35 47.03%
P/EPS 24.71 18.25 22.30 25.82 -23.27 10.21 15.28 8.33%
EY 4.05 5.48 4.48 3.87 -4.30 9.79 6.54 -7.67%
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 3.26 1.78 2.04 2.58 0.77 0.52 0.25 53.38%
P/EPS 22.75 19.39 22.30 24.51 -24.75 10.21 10.72 13.35%
EY 4.40 5.16 4.48 4.08 -4.04 9.79 9.33 -11.76%
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