[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -46.52%
YoY- -65.28%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 120,784 58,410 246,693 163,226 119,940 52,956 171,873 -20.93%
PBT 8,984 4,077 9,694 3,374 6,026 3,766 11,413 -14.73%
Tax -2,502 -1,096 -6,149 -1,220 -1,688 -1,236 -3,793 -24.20%
NP 6,482 2,981 3,545 2,154 4,338 2,530 7,620 -10.21%
-
NP to SH 6,970 3,550 3,030 2,365 4,422 2,549 7,516 -4.89%
-
Tax Rate 27.85% 26.88% 63.43% 36.16% 28.01% 32.82% 33.23% -
Total Cost 114,302 55,429 243,148 161,072 115,602 50,426 164,253 -21.45%
-
Net Worth 177,139 118,159 171,265 169,097 173,342 172,293 169,434 3.00%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - 2,941 -
Div Payout % - - - - - - 39.14% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 177,139 118,159 171,265 169,097 173,342 172,293 169,434 3.00%
NOSH 118,092 118,159 118,113 118,250 117,920 118,009 117,662 0.24%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 5.37% 5.10% 1.44% 1.32% 3.62% 4.78% 4.43% -
ROE 3.93% 3.00% 1.77% 1.40% 2.55% 1.48% 4.44% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 102.28 49.43 208.86 138.03 101.71 44.87 146.07 -21.12%
EPS 6.24 3.01 2.57 2.00 3.75 2.16 6.39 -1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.50 1.00 1.45 1.43 1.47 1.46 1.44 2.75%
Adjusted Per Share Value based on latest NOSH - 118,218
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 15.08 7.29 30.80 20.38 14.98 6.61 21.46 -20.94%
EPS 0.87 0.44 0.38 0.30 0.55 0.32 0.94 -5.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.2212 0.1475 0.2138 0.2111 0.2164 0.2151 0.2116 2.99%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.80 0.63 0.54 0.50 0.52 0.71 0.78 -
P/RPS 0.78 1.27 0.26 0.36 0.51 1.58 0.53 29.35%
P/EPS 13.55 20.97 21.05 25.00 13.87 32.87 12.21 7.18%
EY 7.38 4.77 4.75 4.00 7.21 3.04 8.19 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.53 0.63 0.37 0.35 0.35 0.49 0.54 -1.23%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 29/10/09 30/07/09 23/04/09 21/01/09 31/10/08 29/07/08 -
Price 1.10 0.64 0.64 0.57 0.49 0.54 0.68 -
P/RPS 1.08 1.29 0.31 0.41 0.48 1.20 0.47 74.04%
P/EPS 18.64 21.30 24.95 28.50 13.07 25.00 10.65 45.18%
EY 5.37 4.69 4.01 3.51 7.65 4.00 9.39 -31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.68 -
P/NAPS 0.73 0.64 0.44 0.40 0.33 0.37 0.47 34.08%

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