[GADANG] QoQ Annualized Quarter Result on 31-May-2005 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 49.41%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 166,504 153,118 112,020 124,134 125,082 116,396 112,796 29.73%
PBT 15,160 16,658 13,056 7,494 4,688 4,260 4,236 134.51%
Tax -4,716 -5,330 -4,432 -2,808 -1,321 -1,172 -1,148 157.16%
NP 10,444 11,328 8,624 4,686 3,366 3,088 3,088 125.81%
-
NP to SH 10,540 11,482 8,476 5,030 3,366 3,088 3,088 127.20%
-
Tax Rate 31.11% 32.00% 33.95% 37.47% 28.18% 27.51% 27.10% -
Total Cost 156,060 141,790 103,396 119,448 121,716 113,308 109,708 26.56%
-
Net Worth 133,649 125,491 97,618 111,850 87,099 86,059 87,337 32.89%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 133,649 125,491 97,618 111,850 87,099 86,059 87,337 32.89%
NOSH 103,604 98,812 98,604 90,201 87,979 84,371 77,979 20.91%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 6.27% 7.40% 7.70% 3.77% 2.69% 2.65% 2.74% -
ROE 7.89% 9.15% 8.68% 4.50% 3.87% 3.59% 3.54% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 160.71 154.96 113.61 137.62 142.17 137.96 144.65 7.29%
EPS 10.17 11.22 8.60 5.58 3.83 3.66 3.96 87.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.27 0.99 1.24 0.99 1.02 1.12 9.90%
Adjusted Per Share Value based on latest NOSH - 91,609
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 20.79 19.12 13.99 15.50 15.62 14.53 14.08 29.76%
EPS 1.32 1.43 1.06 0.63 0.42 0.39 0.39 125.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1567 0.1219 0.1397 0.1088 0.1075 0.1091 32.86%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.96 0.76 0.93 1.35 1.42 1.50 1.41 -
P/RPS 0.60 0.49 0.82 0.98 1.00 1.09 0.97 -27.46%
P/EPS 9.44 6.54 10.82 24.21 37.11 40.98 35.61 -58.83%
EY 10.60 15.29 9.24 4.13 2.69 2.44 2.81 142.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.94 1.09 1.43 1.47 1.26 -29.93%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 26/01/06 28/10/05 28/07/05 25/04/05 27/01/05 28/10/04 -
Price 1.03 1.00 0.76 0.88 1.43 1.45 1.49 -
P/RPS 0.64 0.65 0.67 0.64 1.01 1.05 1.03 -27.24%
P/EPS 10.12 8.61 8.84 15.78 37.37 39.62 37.63 -58.43%
EY 9.88 11.62 11.31 6.34 2.68 2.52 2.66 140.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.77 0.71 1.44 1.42 1.33 -28.80%

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