[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 37.69%
YoY- 213.07%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 121,242 51,449 185,629 124,878 76,559 28,005 124,134 -1.55%
PBT 11,303 5,561 17,339 11,370 8,329 3,264 7,494 31.48%
Tax -3,148 -1,562 -5,476 -3,537 -2,665 -1,108 -2,808 7.90%
NP 8,155 3,999 11,863 7,833 5,664 2,156 4,686 44.63%
-
NP to SH 8,053 3,953 11,916 7,905 5,741 2,119 5,030 36.81%
-
Tax Rate 27.85% 28.09% 31.58% 31.11% 32.00% 33.95% 37.47% -
Total Cost 113,087 47,450 173,766 117,045 70,895 25,849 119,448 -3.57%
-
Net Worth 149,601 144,130 138,494 133,649 125,491 97,618 111,850 21.37%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - 2,082 - - - - -
Div Payout % - - 17.48% - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 149,601 144,130 138,494 133,649 125,491 97,618 111,850 21.37%
NOSH 106,100 105,978 104,131 103,604 98,812 98,604 90,201 11.41%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 6.73% 7.77% 6.39% 6.27% 7.40% 7.70% 3.77% -
ROE 5.38% 2.74% 8.60% 5.91% 4.57% 2.17% 4.50% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 114.27 48.55 178.26 120.53 77.48 28.40 137.62 -11.64%
EPS 7.59 3.73 11.44 7.63 5.61 2.15 5.58 22.74%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.33 1.29 1.27 0.99 1.24 8.93%
Adjusted Per Share Value based on latest NOSH - 106,029
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 15.14 6.42 23.18 15.59 9.56 3.50 15.50 -1.55%
EPS 1.01 0.49 1.49 0.99 0.72 0.26 0.63 36.93%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.18 0.1729 0.1669 0.1567 0.1219 0.1397 21.35%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.07 0.88 0.80 0.96 0.76 0.93 1.35 -
P/RPS 0.94 1.81 0.45 0.80 0.98 3.27 0.98 -2.73%
P/EPS 14.10 23.59 6.99 12.58 13.08 43.28 24.21 -30.23%
EY 7.09 4.24 14.30 7.95 7.64 2.31 4.13 43.32%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.60 0.74 0.60 0.94 1.09 -21.35%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 -
Price 1.09 1.05 0.93 1.03 1.00 0.76 0.88 -
P/RPS 0.95 2.16 0.52 0.85 1.29 2.68 0.64 30.09%
P/EPS 14.36 28.15 8.13 13.50 17.21 35.37 15.78 -6.08%
EY 6.96 3.55 12.30 7.41 5.81 2.83 6.34 6.41%
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.70 0.80 0.79 0.77 0.71 5.55%

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