[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2007 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 41.0%
YoY- 43.64%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 73,402 38,773 225,955 176,709 121,242 51,449 185,629 -46.09%
PBT 8,000 4,751 21,578 16,247 11,303 5,561 17,339 -40.26%
Tax -2,090 -1,273 -7,540 -4,738 -3,148 -1,562 -5,476 -47.35%
NP 5,910 3,478 14,038 11,509 8,155 3,999 11,863 -37.12%
-
NP to SH 5,690 3,320 13,799 11,355 8,053 3,953 11,916 -38.88%
-
Tax Rate 26.12% 26.79% 34.94% 29.16% 27.85% 28.09% 31.58% -
Total Cost 67,492 35,295 211,917 165,200 113,087 47,450 173,766 -46.73%
-
Net Worth 169,289 166,586 153,136 147,550 149,601 144,130 138,494 14.30%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 2,734 - - - 2,082 -
Div Payout % - - 19.82% - - - 17.48% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 169,289 166,586 153,136 147,550 149,601 144,130 138,494 14.30%
NOSH 117,561 117,314 109,383 106,920 106,100 105,978 104,131 8.41%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 8.05% 8.97% 6.21% 6.51% 6.73% 7.77% 6.39% -
ROE 3.36% 1.99% 9.01% 7.70% 5.38% 2.74% 8.60% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 62.44 33.05 206.57 165.27 114.27 48.55 178.26 -50.27%
EPS 4.84 2.83 12.62 10.62 7.59 3.73 11.44 -43.61%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.44 1.42 1.40 1.38 1.41 1.36 1.33 5.43%
Adjusted Per Share Value based on latest NOSH - 108,651
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 9.17 4.84 28.21 22.06 15.14 6.42 23.18 -46.08%
EPS 0.71 0.41 1.72 1.42 1.01 0.49 1.49 -38.96%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.26 -
NAPS 0.2114 0.208 0.1912 0.1842 0.1868 0.18 0.1729 14.32%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.00 1.01 0.90 1.10 1.07 0.88 0.80 -
P/RPS 1.60 3.06 0.44 0.67 0.94 1.81 0.45 132.77%
P/EPS 20.66 35.69 7.13 10.36 14.10 23.59 6.99 105.81%
EY 4.84 2.80 14.02 9.65 7.09 4.24 14.30 -51.40%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.50 -
P/NAPS 0.69 0.71 0.64 0.80 0.76 0.65 0.60 9.75%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 20/11/06 31/07/06 -
Price 0.90 1.06 1.32 1.10 1.09 1.05 0.93 -
P/RPS 1.44 3.21 0.64 0.67 0.95 2.16 0.52 97.07%
P/EPS 18.60 37.46 10.46 10.36 14.36 28.15 8.13 73.53%
EY 5.38 2.67 9.56 9.65 6.96 3.55 12.30 -42.34%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.15 -
P/NAPS 0.62 0.75 0.94 0.80 0.77 0.77 0.70 -7.76%

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