[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 172.5%
YoY- -43.84%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 246,347 169,818 108,802 71,332 350,486 276,978 203,194 13.68%
PBT 17,918 9,062 7,179 4,617 -1,197 6,747 3,474 198.22%
Tax -4,183 -3,361 -2,597 -1,321 -2,978 -1,895 -907 176.81%
NP 13,735 5,701 4,582 3,296 -4,175 4,852 2,567 205.60%
-
NP to SH 14,451 5,265 4,303 3,193 -4,404 4,618 2,511 220.80%
-
Tax Rate 23.35% 37.09% 36.17% 28.61% - 28.09% 26.11% -
Total Cost 232,612 164,117 104,220 68,036 354,661 272,126 200,627 10.35%
-
Net Worth 245,722 239,675 239,821 238,489 209,657 219,808 195,620 16.40%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,931 - - - - - - -
Div Payout % 27.21% - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 245,722 239,675 239,821 238,489 209,657 219,808 195,620 16.40%
NOSH 196,578 196,455 196,575 197,098 176,182 178,706 160,344 14.53%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 5.58% 3.36% 4.21% 4.62% -1.19% 1.75% 1.26% -
ROE 5.88% 2.20% 1.79% 1.34% -2.10% 2.10% 1.28% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 125.32 86.44 55.35 36.19 198.93 154.99 126.72 -0.73%
EPS 7.35 2.68 2.19 1.62 -2.24 2.86 1.74 161.08%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.22 1.21 1.19 1.23 1.22 1.63%
Adjusted Per Share Value based on latest NOSH - 197,098
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 30.76 21.20 13.59 8.91 43.76 34.58 25.37 13.69%
EPS 1.80 0.66 0.54 0.40 -0.55 0.58 0.31 222.70%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3068 0.2993 0.2995 0.2978 0.2618 0.2745 0.2443 16.38%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.57 0.60 0.62 0.62 0.68 0.71 0.69 -
P/RPS 0.45 0.69 1.12 1.71 0.34 0.46 0.54 -11.43%
P/EPS 7.75 22.39 28.32 38.27 -27.20 27.48 44.06 -68.57%
EY 12.90 4.47 3.53 2.61 -3.68 3.64 2.27 218.11%
DY 3.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.51 0.51 0.57 0.58 0.57 -13.30%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 26/04/12 19/01/12 27/10/11 29/07/11 28/04/11 27/01/11 -
Price 0.57 0.55 0.60 0.62 0.68 0.70 0.80 -
P/RPS 0.45 0.64 1.08 1.71 0.34 0.45 0.63 -20.07%
P/EPS 7.75 20.52 27.41 38.27 -27.20 27.09 51.09 -71.52%
EY 12.90 4.87 3.65 2.61 -3.68 3.69 1.96 250.79%
DY 3.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.49 0.51 0.57 0.57 0.66 -21.37%

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