[GADANG] QoQ Cumulative Quarter Result on 31-May-2011 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -195.37%
YoY- -129.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 169,818 108,802 71,332 350,486 276,978 203,194 82,633 61.71%
PBT 9,062 7,179 4,617 -1,197 6,747 3,474 7,703 11.45%
Tax -3,361 -2,597 -1,321 -2,978 -1,895 -907 -1,996 41.58%
NP 5,701 4,582 3,296 -4,175 4,852 2,567 5,707 -0.07%
-
NP to SH 5,265 4,303 3,193 -4,404 4,618 2,511 5,686 -5.00%
-
Tax Rate 37.09% 36.17% 28.61% - 28.09% 26.11% 25.91% -
Total Cost 164,117 104,220 68,036 354,661 272,126 200,627 76,926 65.80%
-
Net Worth 239,675 239,821 238,489 209,657 219,808 195,620 117,955 60.49%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 239,675 239,821 238,489 209,657 219,808 195,620 117,955 60.49%
NOSH 196,455 196,575 197,098 176,182 178,706 160,344 117,955 40.55%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 3.36% 4.21% 4.62% -1.19% 1.75% 1.26% 6.91% -
ROE 2.20% 1.79% 1.34% -2.10% 2.10% 1.28% 4.82% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 86.44 55.35 36.19 198.93 154.99 126.72 70.05 15.06%
EPS 2.68 2.19 1.62 -2.24 2.86 1.74 4.82 -32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.19 1.23 1.22 1.00 14.18%
Adjusted Per Share Value based on latest NOSH - 211,218
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 21.20 13.59 8.91 43.76 34.58 25.37 10.32 61.66%
EPS 0.66 0.54 0.40 -0.55 0.58 0.31 0.71 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2993 0.2995 0.2978 0.2618 0.2745 0.2443 0.1473 60.49%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.60 0.62 0.62 0.68 0.71 0.69 0.81 -
P/RPS 0.69 1.12 1.71 0.34 0.46 0.54 1.16 -29.29%
P/EPS 22.39 28.32 38.27 -27.20 27.48 44.06 16.80 21.12%
EY 4.47 3.53 2.61 -3.68 3.64 2.27 5.95 -17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.57 0.58 0.57 0.81 -28.49%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 26/04/12 19/01/12 27/10/11 29/07/11 28/04/11 27/01/11 28/10/10 -
Price 0.55 0.60 0.62 0.68 0.70 0.80 0.72 -
P/RPS 0.64 1.08 1.71 0.34 0.45 0.63 1.03 -27.20%
P/EPS 20.52 27.41 38.27 -27.20 27.09 51.09 14.94 23.58%
EY 4.87 3.65 2.61 -3.68 3.69 1.96 6.70 -19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.51 0.57 0.57 0.66 0.72 -26.92%

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