[GADANG] QoQ Quarter Result on 28-Feb-2007 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -19.44%
YoY- 52.7%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 34,629 38,773 49,354 55,467 69,793 51,449 60,751 -31.22%
PBT 3,249 4,751 5,203 4,943 5,742 5,561 6,060 -33.97%
Tax -817 -1,273 -2,258 -1,589 -1,586 -1,562 -1,898 -42.96%
NP 2,432 3,478 2,945 3,354 4,156 3,999 4,162 -30.08%
-
NP to SH 2,370 3,320 2,832 3,303 4,100 3,953 4,143 -31.06%
-
Tax Rate 25.15% 26.79% 43.40% 32.15% 27.62% 28.09% 31.32% -
Total Cost 32,197 35,295 46,409 52,113 65,637 47,450 56,589 -31.31%
-
Net Worth 169,791 166,586 163,160 149,938 149,379 144,130 139,865 13.78%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 2,913 - - - 2,119 -
Div Payout % - - 102.88% - - - 51.15% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 169,791 166,586 163,160 149,938 149,379 144,130 139,865 13.78%
NOSH 117,910 117,314 116,543 108,651 105,943 105,978 105,959 7.37%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 7.02% 8.97% 5.97% 6.05% 5.95% 7.77% 6.85% -
ROE 1.40% 1.99% 1.74% 2.20% 2.74% 2.74% 2.96% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 29.37 33.05 42.35 51.05 65.88 48.55 57.33 -35.94%
EPS 2.01 2.83 2.43 3.04 3.87 3.73 3.91 -35.80%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.44 1.42 1.40 1.38 1.41 1.36 1.32 5.96%
Adjusted Per Share Value based on latest NOSH - 108,651
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 4.32 4.84 6.16 6.93 8.71 6.42 7.59 -31.29%
EPS 0.30 0.41 0.35 0.41 0.51 0.49 0.52 -30.67%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.26 -
NAPS 0.212 0.208 0.2037 0.1872 0.1865 0.18 0.1746 13.80%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.00 1.01 0.90 1.10 1.07 0.88 0.80 -
P/RPS 3.40 3.06 2.13 2.15 1.62 1.81 1.40 80.57%
P/EPS 49.75 35.69 37.04 36.18 27.65 23.59 20.46 80.72%
EY 2.01 2.80 2.70 2.76 3.62 4.24 4.89 -44.68%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.50 -
P/NAPS 0.69 0.71 0.64 0.80 0.76 0.65 0.61 8.55%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 20/11/06 31/07/06 -
Price 0.90 1.06 1.32 1.10 1.09 1.05 0.93 -
P/RPS 3.06 3.21 3.12 2.15 1.65 2.16 1.62 52.74%
P/EPS 44.78 37.46 54.32 36.18 28.17 28.15 23.79 52.39%
EY 2.23 2.67 1.84 2.76 3.55 3.55 4.20 -34.40%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.15 -
P/NAPS 0.62 0.75 0.94 0.80 0.77 0.77 0.70 -7.76%

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