[GADANG] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -25.31%
YoY- 207.54%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 112,796 133,380 139,849 144,562 161,308 138,086 147,538 -16.32%
PBT 4,236 4,337 4,240 4,116 4,768 -2,096 -4,132 -
Tax -1,148 -725 396 1,444 2,676 -961 -3,852 -55.21%
NP 3,088 3,612 4,636 5,560 7,444 -3,057 -7,984 -
-
NP to SH 3,088 3,612 4,636 5,560 7,444 -3,057 -7,984 -
-
Tax Rate 27.10% 16.72% -9.34% -35.08% -56.12% - - -
Total Cost 109,708 129,768 135,213 139,002 153,864 141,143 155,522 -20.67%
-
Net Worth 87,337 74,052 58,889 53,786 49,093 39,503 33,771 87.86%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 87,337 74,052 58,889 53,786 49,093 39,503 33,771 87.86%
NOSH 77,979 65,532 62,648 60,434 57,085 39,902 36,312 66.06%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 2.74% 2.71% 3.31% 3.85% 4.61% -2.21% -5.41% -
ROE 3.54% 4.88% 7.87% 10.34% 15.16% -7.74% -23.64% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 144.65 203.53 223.23 239.20 282.57 346.06 406.30 -49.61%
EPS 3.96 5.51 7.40 9.20 13.04 -7.66 -21.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 0.94 0.89 0.86 0.99 0.93 13.13%
Adjusted Per Share Value based on latest NOSH - 63,819
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 14.08 16.65 17.46 18.05 20.14 17.24 18.42 -16.33%
EPS 0.39 0.45 0.58 0.69 0.93 -0.38 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.0925 0.0735 0.0672 0.0613 0.0493 0.0422 87.82%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.41 1.83 1.88 4.62 2.09 0.83 0.90 -
P/RPS 0.97 0.90 0.84 1.93 0.74 0.24 0.22 167.67%
P/EPS 35.61 33.20 25.41 50.22 16.03 -10.83 -4.09 -
EY 2.81 3.01 3.94 1.99 6.24 -9.23 -24.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.62 2.00 5.19 2.43 0.84 0.97 18.95%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 29/07/04 29/04/04 29/01/04 29/10/03 30/07/03 22/05/03 -
Price 1.49 1.59 1.85 4.58 4.22 1.66 0.90 -
P/RPS 1.03 0.78 0.83 1.91 1.49 0.48 0.22 178.55%
P/EPS 37.63 28.85 25.00 49.78 32.36 -21.67 -4.09 -
EY 2.66 3.47 4.00 2.01 3.09 -4.62 -24.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.41 1.97 5.15 4.91 1.68 0.97 23.30%

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