[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2005 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 63.54%
YoY- -27.38%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 76,559 28,005 124,134 93,812 58,198 28,199 133,380 -30.90%
PBT 8,329 3,264 7,494 3,516 2,130 1,059 4,337 54.44%
Tax -2,665 -1,108 -2,808 -991 -586 -287 -725 137.99%
NP 5,664 2,156 4,686 2,525 1,544 772 3,612 34.93%
-
NP to SH 5,741 2,119 5,030 2,525 1,544 772 3,612 36.15%
-
Tax Rate 32.00% 33.95% 37.47% 28.19% 27.51% 27.10% 16.72% -
Total Cost 70,895 25,849 119,448 91,287 56,654 27,427 129,768 -33.14%
-
Net Worth 125,491 97,618 111,850 87,099 86,059 87,337 74,052 42.09%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 125,491 97,618 111,850 87,099 86,059 87,337 74,052 42.09%
NOSH 98,812 98,604 90,201 87,979 84,371 77,979 65,532 31.46%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 7.40% 7.70% 3.77% 2.69% 2.65% 2.74% 2.71% -
ROE 4.57% 2.17% 4.50% 2.90% 1.79% 0.88% 4.88% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 77.48 28.40 137.62 106.63 68.98 36.16 203.53 -47.44%
EPS 5.61 2.15 5.58 2.87 1.83 0.99 5.51 1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 0.99 1.24 0.99 1.02 1.12 1.13 8.09%
Adjusted Per Share Value based on latest NOSH - 96,122
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 9.56 3.50 15.50 11.71 7.27 3.52 16.65 -30.89%
EPS 0.72 0.26 0.63 0.32 0.19 0.10 0.45 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1567 0.1219 0.1397 0.1088 0.1075 0.1091 0.0925 42.06%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.76 0.93 1.35 1.42 1.50 1.41 1.83 -
P/RPS 0.98 3.27 0.98 1.33 2.17 3.90 0.90 5.83%
P/EPS 13.08 43.28 24.21 49.48 81.97 142.42 33.20 -46.22%
EY 7.64 2.31 4.13 2.02 1.22 0.70 3.01 85.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.94 1.09 1.43 1.47 1.26 1.62 -48.39%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 28/10/05 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 -
Price 1.00 0.76 0.88 1.43 1.45 1.49 1.59 -
P/RPS 1.29 2.68 0.64 1.34 2.10 4.12 0.78 39.80%
P/EPS 17.21 35.37 15.78 49.83 79.23 150.51 28.85 -29.11%
EY 5.81 2.83 6.34 2.01 1.26 0.66 3.47 40.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.71 1.44 1.42 1.33 1.41 -32.01%

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