[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2003 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -131.64%
YoY- -323.78%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 72,281 40,327 138,086 110,654 83,318 29,525 133,003 -33.38%
PBT 2,058 1,192 -2,096 -3,099 -1,350 -409 -2,275 -
Tax 722 669 -961 -2,889 -1,235 409 2,275 -53.44%
NP 2,780 1,861 -3,057 -5,988 -2,585 0 0 -
-
NP to SH 2,780 1,861 -3,057 -5,988 -2,585 -295 -4,124 -
-
Tax Rate -35.08% -56.12% - - - - - -
Total Cost 69,501 38,466 141,143 116,642 85,903 29,525 133,003 -35.09%
-
Net Worth 53,786 49,093 39,503 33,771 33,057 28,503 28,860 51.38%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 53,786 49,093 39,503 33,771 33,057 28,503 28,860 51.38%
NOSH 60,434 57,085 39,902 36,312 29,781 19,932 19,903 109.54%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 3.85% 4.61% -2.21% -5.41% -3.10% 0.00% 0.00% -
ROE 5.17% 3.79% -7.74% -17.73% -7.82% -1.03% -14.29% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 119.60 70.64 346.06 304.72 279.77 148.13 668.24 -68.20%
EPS 4.60 3.26 -7.66 -16.49 -8.68 -1.48 -20.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.99 0.93 1.11 1.43 1.45 -27.75%
Adjusted Per Share Value based on latest NOSH - 49,970
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 9.03 5.04 17.24 13.82 10.40 3.69 16.61 -33.36%
EPS 0.35 0.23 -0.38 -0.75 -0.32 -0.04 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0613 0.0493 0.0422 0.0413 0.0356 0.036 51.54%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 4.62 2.09 0.83 0.90 0.95 0.98 1.30 -
P/RPS 3.86 2.96 0.24 0.30 0.34 0.66 0.19 643.17%
P/EPS 100.43 64.11 -10.83 -5.46 -10.94 -66.22 -6.27 -
EY 1.00 1.56 -9.23 -18.32 -9.14 -1.51 -15.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.19 2.43 0.84 0.97 0.86 0.69 0.90 221.23%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 29/10/03 30/07/03 22/05/03 28/01/03 25/10/02 30/07/02 -
Price 4.58 4.22 1.66 0.90 0.99 0.86 1.07 -
P/RPS 3.83 5.97 0.48 0.30 0.35 0.58 0.16 728.98%
P/EPS 99.57 129.45 -21.67 -5.46 -11.41 -58.11 -5.16 -
EY 1.00 0.77 -4.62 -18.32 -8.77 -1.72 -19.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 4.91 1.68 0.97 0.89 0.60 0.74 264.08%

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