[GADANG] QoQ Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ-0.0%
YoY- -44.46%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 112,020 124,134 125,082 116,396 112,796 133,380 139,849 -13.71%
PBT 13,056 7,494 4,688 4,260 4,236 4,337 4,240 111.22%
Tax -4,432 -2,808 -1,321 -1,172 -1,148 -725 396 -
NP 8,624 4,686 3,366 3,088 3,088 3,612 4,636 51.08%
-
NP to SH 8,476 5,030 3,366 3,088 3,088 3,612 4,636 49.35%
-
Tax Rate 33.95% 37.47% 28.18% 27.51% 27.10% 16.72% -9.34% -
Total Cost 103,396 119,448 121,716 113,308 109,708 129,768 135,213 -16.33%
-
Net Worth 97,618 111,850 87,099 86,059 87,337 74,052 58,889 39.93%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 97,618 111,850 87,099 86,059 87,337 74,052 58,889 39.93%
NOSH 98,604 90,201 87,979 84,371 77,979 65,532 62,648 35.19%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 7.70% 3.77% 2.69% 2.65% 2.74% 2.71% 3.31% -
ROE 8.68% 4.50% 3.87% 3.59% 3.54% 4.88% 7.87% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 113.61 137.62 142.17 137.96 144.65 203.53 223.23 -36.17%
EPS 8.60 5.58 3.83 3.66 3.96 5.51 7.40 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.24 0.99 1.02 1.12 1.13 0.94 3.50%
Adjusted Per Share Value based on latest NOSH - 90,222
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 13.99 15.50 15.62 14.53 14.08 16.65 17.46 -13.69%
EPS 1.06 0.63 0.42 0.39 0.39 0.45 0.58 49.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1219 0.1397 0.1088 0.1075 0.1091 0.0925 0.0735 39.98%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.93 1.35 1.42 1.50 1.41 1.83 1.88 -
P/RPS 0.82 0.98 1.00 1.09 0.97 0.90 0.84 -1.58%
P/EPS 10.82 24.21 37.11 40.98 35.61 33.20 25.41 -43.31%
EY 9.24 4.13 2.69 2.44 2.81 3.01 3.94 76.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 1.43 1.47 1.26 1.62 2.00 -39.46%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 29/04/04 -
Price 0.76 0.88 1.43 1.45 1.49 1.59 1.85 -
P/RPS 0.67 0.64 1.01 1.05 1.03 0.78 0.83 -13.27%
P/EPS 8.84 15.78 37.37 39.62 37.63 28.85 25.00 -49.90%
EY 11.31 6.34 2.68 2.52 2.66 3.47 4.00 99.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 1.44 1.42 1.33 1.41 1.97 -46.45%

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