[GADANG] QoQ Annualized Quarter Result on 28-Feb-2011 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 22.61%
YoY- -59.66%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 217,604 285,328 350,486 369,304 406,388 330,532 270,454 -13.48%
PBT 14,358 18,468 -1,197 8,996 6,948 30,812 19,064 -17.20%
Tax -5,194 -5,284 -2,978 -2,526 -1,814 -7,984 -5,225 -0.39%
NP 9,164 13,184 -4,175 6,469 5,134 22,828 13,839 -24.00%
-
NP to SH 8,606 12,772 -4,404 6,157 5,022 22,744 14,867 -30.51%
-
Tax Rate 36.17% 28.61% - 28.08% 26.11% 25.91% 27.41% -
Total Cost 208,440 272,144 354,661 362,834 401,254 307,704 256,615 -12.93%
-
Net Worth 239,821 238,489 209,657 219,808 195,620 117,955 188,840 17.25%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 239,821 238,489 209,657 219,808 195,620 117,955 188,840 17.25%
NOSH 196,575 197,098 176,182 178,706 160,344 117,955 118,025 40.46%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 4.21% 4.62% -1.19% 1.75% 1.26% 6.91% 5.12% -
ROE 3.59% 5.36% -2.10% 2.80% 2.57% 19.28% 7.87% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 110.70 144.76 198.93 206.65 253.45 280.22 229.15 -38.40%
EPS 4.38 6.48 -2.24 3.81 3.48 19.28 12.64 -50.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.23 1.22 1.00 1.60 -16.52%
Adjusted Per Share Value based on latest NOSH - 216,915
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 27.17 35.63 43.76 46.11 50.74 41.27 33.77 -13.48%
EPS 1.07 1.59 -0.55 0.77 0.63 2.84 1.86 -30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2995 0.2978 0.2618 0.2745 0.2443 0.1473 0.2358 17.26%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.62 0.62 0.68 0.71 0.69 0.81 0.83 -
P/RPS 0.56 0.43 0.34 0.34 0.27 0.29 0.36 34.21%
P/EPS 14.16 9.57 -27.20 20.61 22.03 4.20 6.59 66.43%
EY 7.06 10.45 -3.68 4.85 4.54 23.80 15.18 -39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.57 0.58 0.57 0.81 0.52 -1.28%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 27/10/11 29/07/11 28/04/11 27/01/11 28/10/10 29/07/10 -
Price 0.60 0.62 0.68 0.70 0.80 0.72 0.95 -
P/RPS 0.54 0.43 0.34 0.34 0.32 0.26 0.41 20.13%
P/EPS 13.70 9.57 -27.20 20.32 25.54 3.73 7.54 48.84%
EY 7.30 10.45 -3.68 4.92 3.92 26.78 13.26 -32.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.57 0.57 0.66 0.72 0.59 -11.63%

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