[GADANG] QoQ Cumulative Quarter Result on 29-Feb-2008 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 19.7%
YoY- -40.02%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 119,940 52,956 171,873 111,382 73,402 38,773 225,955 -34.36%
PBT 6,026 3,766 11,413 9,567 8,000 4,751 21,578 -57.17%
Tax -1,688 -1,236 -3,793 -2,589 -2,090 -1,273 -7,540 -63.02%
NP 4,338 2,530 7,620 6,978 5,910 3,478 14,038 -54.19%
-
NP to SH 4,422 2,549 7,516 6,811 5,690 3,320 13,799 -53.07%
-
Tax Rate 28.01% 32.82% 33.23% 27.06% 26.12% 26.79% 34.94% -
Total Cost 115,602 50,426 164,253 104,404 67,492 35,295 211,917 -33.16%
-
Net Worth 173,342 172,293 169,434 168,216 169,289 166,586 153,136 8.58%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - 2,941 - - - 2,734 -
Div Payout % - - 39.14% - - - 19.82% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 173,342 172,293 169,434 168,216 169,289 166,586 153,136 8.58%
NOSH 117,920 118,009 117,662 117,633 117,561 117,314 109,383 5.12%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 3.62% 4.78% 4.43% 6.26% 8.05% 8.97% 6.21% -
ROE 2.55% 1.48% 4.44% 4.05% 3.36% 1.99% 9.01% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 101.71 44.87 146.07 94.69 62.44 33.05 206.57 -37.56%
EPS 3.75 2.16 6.39 5.79 4.84 2.83 12.62 -55.37%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.47 1.46 1.44 1.43 1.44 1.42 1.40 3.29%
Adjusted Per Share Value based on latest NOSH - 118,000
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 14.98 6.61 21.46 13.91 9.17 4.84 28.21 -34.34%
EPS 0.55 0.32 0.94 0.85 0.71 0.41 1.72 -53.14%
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.34 -
NAPS 0.2164 0.2151 0.2116 0.21 0.2114 0.208 0.1912 8.57%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.52 0.71 0.78 0.89 1.00 1.01 0.90 -
P/RPS 0.51 1.58 0.53 0.94 1.60 3.06 0.44 10.31%
P/EPS 13.87 32.87 12.21 15.37 20.66 35.69 7.13 55.64%
EY 7.21 3.04 8.19 6.51 4.84 2.80 14.02 -35.73%
DY 0.00 0.00 3.21 0.00 0.00 0.00 2.78 -
P/NAPS 0.35 0.49 0.54 0.62 0.69 0.71 0.64 -33.05%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 31/10/08 29/07/08 29/04/08 29/01/08 30/10/07 26/07/07 -
Price 0.49 0.54 0.68 0.80 0.90 1.06 1.32 -
P/RPS 0.48 1.20 0.47 0.84 1.44 3.21 0.64 -17.40%
P/EPS 13.07 25.00 10.65 13.82 18.60 37.46 10.46 15.96%
EY 7.65 4.00 9.39 7.24 5.38 2.67 9.56 -13.77%
DY 0.00 0.00 3.68 0.00 0.00 0.00 1.89 -
P/NAPS 0.33 0.37 0.47 0.56 0.62 0.75 0.94 -50.14%

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