[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2004 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -78.63%
YoY- -58.52%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 124,134 93,812 58,198 28,199 133,380 104,887 72,281 43.36%
PBT 7,494 3,516 2,130 1,059 4,337 3,180 2,058 136.50%
Tax -2,808 -991 -586 -287 -725 297 722 -
NP 4,686 2,525 1,544 772 3,612 3,477 2,780 41.59%
-
NP to SH 5,030 2,525 1,544 772 3,612 3,477 2,780 48.43%
-
Tax Rate 37.47% 28.19% 27.51% 27.10% 16.72% -9.34% -35.08% -
Total Cost 119,448 91,287 56,654 27,427 129,768 101,410 69,501 43.43%
-
Net Worth 111,850 87,099 86,059 87,337 74,052 58,889 53,786 62.84%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 111,850 87,099 86,059 87,337 74,052 58,889 53,786 62.84%
NOSH 90,201 87,979 84,371 77,979 65,532 62,648 60,434 30.57%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 3.77% 2.69% 2.65% 2.74% 2.71% 3.31% 3.85% -
ROE 4.50% 2.90% 1.79% 0.88% 4.88% 5.90% 5.17% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 137.62 106.63 68.98 36.16 203.53 167.42 119.60 9.79%
EPS 5.58 2.87 1.83 0.99 5.51 5.55 4.60 13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 0.99 1.02 1.12 1.13 0.94 0.89 24.71%
Adjusted Per Share Value based on latest NOSH - 77,979
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 15.50 11.71 7.27 3.52 16.65 13.10 9.03 43.31%
EPS 0.63 0.32 0.19 0.10 0.45 0.43 0.35 47.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1397 0.1088 0.1075 0.1091 0.0925 0.0735 0.0672 62.81%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.35 1.42 1.50 1.41 1.83 1.88 4.62 -
P/RPS 0.98 1.33 2.17 3.90 0.90 1.12 3.86 -59.87%
P/EPS 24.21 49.48 81.97 142.42 33.20 33.87 100.43 -61.23%
EY 4.13 2.02 1.22 0.70 3.01 2.95 1.00 157.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.43 1.47 1.26 1.62 2.00 5.19 -64.63%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 29/04/04 29/01/04 -
Price 0.88 1.43 1.45 1.49 1.59 1.85 4.58 -
P/RPS 0.64 1.34 2.10 4.12 0.78 1.10 3.83 -69.62%
P/EPS 15.78 49.83 79.23 150.51 28.85 33.33 99.57 -70.68%
EY 6.34 2.01 1.26 0.66 3.47 3.00 1.00 242.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.44 1.42 1.33 1.41 1.97 5.15 -73.28%

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