[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2005 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 170.93%
YoY- 271.83%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 51,449 185,629 124,878 76,559 28,005 124,134 93,812 -32.92%
PBT 5,561 17,339 11,370 8,329 3,264 7,494 3,516 35.63%
Tax -1,562 -5,476 -3,537 -2,665 -1,108 -2,808 -991 35.32%
NP 3,999 11,863 7,833 5,664 2,156 4,686 2,525 35.75%
-
NP to SH 3,953 11,916 7,905 5,741 2,119 5,030 2,525 34.71%
-
Tax Rate 28.09% 31.58% 31.11% 32.00% 33.95% 37.47% 28.19% -
Total Cost 47,450 173,766 117,045 70,895 25,849 119,448 91,287 -35.27%
-
Net Worth 144,130 138,494 133,649 125,491 97,618 111,850 87,099 39.77%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 2,082 - - - - - -
Div Payout % - 17.48% - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 144,130 138,494 133,649 125,491 97,618 111,850 87,099 39.77%
NOSH 105,978 104,131 103,604 98,812 98,604 90,201 87,979 13.17%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.77% 6.39% 6.27% 7.40% 7.70% 3.77% 2.69% -
ROE 2.74% 8.60% 5.91% 4.57% 2.17% 4.50% 2.90% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 48.55 178.26 120.53 77.48 28.40 137.62 106.63 -40.73%
EPS 3.73 11.44 7.63 5.61 2.15 5.58 2.87 19.03%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.29 1.27 0.99 1.24 0.99 23.50%
Adjusted Per Share Value based on latest NOSH - 105,877
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 6.42 23.18 15.59 9.56 3.50 15.50 11.71 -32.94%
EPS 0.49 1.49 0.99 0.72 0.26 0.63 0.32 32.74%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1729 0.1669 0.1567 0.1219 0.1397 0.1088 39.75%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.88 0.80 0.96 0.76 0.93 1.35 1.42 -
P/RPS 1.81 0.45 0.80 0.98 3.27 0.98 1.33 22.73%
P/EPS 23.59 6.99 12.58 13.08 43.28 24.21 49.48 -38.88%
EY 4.24 14.30 7.95 7.64 2.31 4.13 2.02 63.71%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.74 0.60 0.94 1.09 1.43 -40.79%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 25/04/05 -
Price 1.05 0.93 1.03 1.00 0.76 0.88 1.43 -
P/RPS 2.16 0.52 0.85 1.29 2.68 0.64 1.34 37.35%
P/EPS 28.15 8.13 13.50 17.21 35.37 15.78 49.83 -31.59%
EY 3.55 12.30 7.41 5.81 2.83 6.34 2.01 45.96%
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.80 0.79 0.77 0.71 1.44 -34.04%

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