[GADANG] QoQ Annualized Quarter Result on 30-Nov-2002 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -338.14%
YoY- -59.57%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 161,308 138,086 147,538 166,636 118,100 133,003 146,476 6.62%
PBT 4,768 -2,096 -4,132 -2,700 -1,636 -2,275 522 335.20%
Tax 2,676 -961 -3,852 -2,470 1,636 2,275 -522 -
NP 7,444 -3,057 -7,984 -5,170 0 0 0 -
-
NP to SH 7,444 -3,057 -7,984 -5,170 -1,180 -4,124 -1,884 -
-
Tax Rate -56.12% - - - - - 100.00% -
Total Cost 153,864 141,143 155,522 171,806 118,100 133,003 146,476 3.32%
-
Net Worth 49,093 39,503 33,771 33,057 28,503 28,860 31,842 33.35%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 49,093 39,503 33,771 33,057 28,503 28,860 31,842 33.35%
NOSH 57,085 39,902 36,312 29,781 19,932 19,903 19,901 101.49%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 4.61% -2.21% -5.41% -3.10% 0.00% 0.00% 0.00% -
ROE 15.16% -7.74% -23.64% -15.64% -4.14% -14.29% -5.92% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 282.57 346.06 406.30 559.54 592.50 668.24 736.01 -47.08%
EPS 13.04 -7.66 -21.99 -17.36 -5.92 -20.72 -9.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.99 0.93 1.11 1.43 1.45 1.60 -33.81%
Adjusted Per Share Value based on latest NOSH - 39,774
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 20.14 17.24 18.42 20.81 14.75 16.61 18.29 6.61%
EPS 0.93 -0.38 -1.00 -0.65 -0.15 -0.51 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0493 0.0422 0.0413 0.0356 0.036 0.0398 33.26%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 2.09 0.83 0.90 0.95 0.98 1.30 1.20 -
P/RPS 0.74 0.24 0.22 0.17 0.17 0.19 0.16 176.81%
P/EPS 16.03 -10.83 -4.09 -5.47 -16.55 -6.27 -12.68 -
EY 6.24 -9.23 -24.43 -18.27 -6.04 -15.94 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.84 0.97 0.86 0.69 0.90 0.75 118.49%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/10/03 30/07/03 22/05/03 28/01/03 25/10/02 30/07/02 30/04/02 -
Price 4.22 1.66 0.90 0.99 0.86 1.07 1.37 -
P/RPS 1.49 0.48 0.22 0.18 0.15 0.16 0.19 293.24%
P/EPS 32.36 -21.67 -4.09 -5.70 -14.53 -5.16 -14.47 -
EY 3.09 -4.62 -24.43 -17.54 -6.88 -19.36 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.91 1.68 0.97 0.89 0.60 0.74 0.86 218.42%

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