[GADANG] QoQ Cumulative Quarter Result on 31-May-2004 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 3.88%
YoY- 218.16%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 93,812 58,198 28,199 133,380 104,887 72,281 40,327 75.65%
PBT 3,516 2,130 1,059 4,337 3,180 2,058 1,192 105.81%
Tax -991 -586 -287 -725 297 722 669 -
NP 2,525 1,544 772 3,612 3,477 2,780 1,861 22.58%
-
NP to SH 2,525 1,544 772 3,612 3,477 2,780 1,861 22.58%
-
Tax Rate 28.19% 27.51% 27.10% 16.72% -9.34% -35.08% -56.12% -
Total Cost 91,287 56,654 27,427 129,768 101,410 69,501 38,466 78.01%
-
Net Worth 87,099 86,059 87,337 74,052 58,889 53,786 49,093 46.60%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 87,099 86,059 87,337 74,052 58,889 53,786 49,093 46.60%
NOSH 87,979 84,371 77,979 65,532 62,648 60,434 57,085 33.46%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 2.69% 2.65% 2.74% 2.71% 3.31% 3.85% 4.61% -
ROE 2.90% 1.79% 0.88% 4.88% 5.90% 5.17% 3.79% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 106.63 68.98 36.16 203.53 167.42 119.60 70.64 31.62%
EPS 2.87 1.83 0.99 5.51 5.55 4.60 3.26 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.02 1.12 1.13 0.94 0.89 0.86 9.84%
Adjusted Per Share Value based on latest NOSH - 74,716
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 11.71 7.27 3.52 16.65 13.10 9.03 5.04 75.51%
EPS 0.32 0.19 0.10 0.45 0.43 0.35 0.23 24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1088 0.1075 0.1091 0.0925 0.0735 0.0672 0.0613 46.64%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.42 1.50 1.41 1.83 1.88 4.62 2.09 -
P/RPS 1.33 2.17 3.90 0.90 1.12 3.86 2.96 -41.36%
P/EPS 49.48 81.97 142.42 33.20 33.87 100.43 64.11 -15.87%
EY 2.02 1.22 0.70 3.01 2.95 1.00 1.56 18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.47 1.26 1.62 2.00 5.19 2.43 -29.79%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 25/04/05 27/01/05 28/10/04 29/07/04 29/04/04 29/01/04 29/10/03 -
Price 1.43 1.45 1.49 1.59 1.85 4.58 4.22 -
P/RPS 1.34 2.10 4.12 0.78 1.10 3.83 5.97 -63.10%
P/EPS 49.83 79.23 150.51 28.85 33.33 99.57 129.45 -47.11%
EY 2.01 1.26 0.66 3.47 3.00 1.00 0.77 89.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.42 1.33 1.41 1.97 5.15 4.91 -55.89%

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