[GADANG] QoQ Annualized Quarter Result on 31-May-2011 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -171.52%
YoY- -129.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 226,424 217,604 285,328 350,486 369,304 406,388 330,532 -22.30%
PBT 12,082 14,358 18,468 -1,197 8,996 6,948 30,812 -46.45%
Tax -4,481 -5,194 -5,284 -2,978 -2,526 -1,814 -7,984 -31.98%
NP 7,601 9,164 13,184 -4,175 6,469 5,134 22,828 -51.99%
-
NP to SH 7,020 8,606 12,772 -4,404 6,157 5,022 22,744 -54.36%
-
Tax Rate 37.09% 36.17% 28.61% - 28.08% 26.11% 25.91% -
Total Cost 218,822 208,440 272,144 354,661 362,834 401,254 307,704 -20.34%
-
Net Worth 239,675 239,821 238,489 209,657 219,808 195,620 117,955 60.49%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 239,675 239,821 238,489 209,657 219,808 195,620 117,955 60.49%
NOSH 196,455 196,575 197,098 176,182 178,706 160,344 117,955 40.55%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 3.36% 4.21% 4.62% -1.19% 1.75% 1.26% 6.91% -
ROE 2.93% 3.59% 5.36% -2.10% 2.80% 2.57% 19.28% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 115.25 110.70 144.76 198.93 206.65 253.45 280.22 -44.72%
EPS 3.57 4.38 6.48 -2.24 3.81 3.48 19.28 -67.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.19 1.23 1.22 1.00 14.18%
Adjusted Per Share Value based on latest NOSH - 211,218
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 28.27 27.17 35.63 43.76 46.11 50.74 41.27 -22.31%
EPS 0.88 1.07 1.59 -0.55 0.77 0.63 2.84 -54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2993 0.2995 0.2978 0.2618 0.2745 0.2443 0.1473 60.49%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.60 0.62 0.62 0.68 0.71 0.69 0.81 -
P/RPS 0.52 0.56 0.43 0.34 0.34 0.27 0.29 47.64%
P/EPS 16.79 14.16 9.57 -27.20 20.61 22.03 4.20 152.09%
EY 5.96 7.06 10.45 -3.68 4.85 4.54 23.80 -60.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.57 0.58 0.57 0.81 -28.49%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 26/04/12 19/01/12 27/10/11 29/07/11 28/04/11 27/01/11 28/10/10 -
Price 0.55 0.60 0.62 0.68 0.70 0.80 0.72 -
P/RPS 0.48 0.54 0.43 0.34 0.34 0.32 0.26 50.54%
P/EPS 15.39 13.70 9.57 -27.20 20.32 25.54 3.73 157.47%
EY 6.50 7.30 10.45 -3.68 4.92 3.92 26.78 -61.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.51 0.57 0.57 0.66 0.72 -26.92%

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