[GADANG] QoQ Quarter Result on 28-Feb-2010 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 30.94%
YoY- 317.7%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 120,561 82,633 78,308 61,804 62,374 58,410 81,875 29.40%
PBT -4,229 7,703 4,606 6,079 4,907 4,077 5,218 -
Tax 1,089 -1,996 -1,083 -1,611 -1,406 -1,096 -3,426 -
NP -3,140 5,707 3,523 4,468 3,501 2,981 1,792 -
-
NP to SH -3,175 5,686 3,563 4,478 3,420 3,550 954 -
-
Tax Rate - 25.91% 23.51% 26.50% 28.65% 26.88% 65.66% -
Total Cost 123,701 76,926 74,785 57,336 58,873 55,429 80,083 33.58%
-
Net Worth 237,112 117,955 185,435 181,973 177,030 118,159 169,600 25.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 237,112 117,955 185,435 181,973 177,030 118,159 169,600 25.00%
NOSH 194,354 117,955 118,111 118,164 118,020 118,159 117,777 39.60%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin -2.60% 6.91% 4.50% 7.23% 5.61% 5.10% 2.19% -
ROE -1.34% 4.82% 1.92% 2.46% 1.93% 3.00% 0.56% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 62.03 70.05 66.30 52.30 52.85 49.43 69.52 -7.31%
EPS -1.86 4.82 2.86 3.65 2.98 3.01 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.57 1.54 1.50 1.00 1.44 -10.45%
Adjusted Per Share Value based on latest NOSH - 118,164
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 15.05 10.32 9.78 7.72 7.79 7.29 10.22 29.40%
EPS -0.40 0.71 0.44 0.56 0.43 0.44 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2961 0.1473 0.2315 0.2272 0.221 0.1475 0.2118 25.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.69 0.81 0.83 0.94 0.80 0.63 0.54 -
P/RPS 1.11 1.16 1.25 1.80 1.51 1.27 0.78 26.49%
P/EPS -42.24 16.80 27.51 24.80 27.61 20.97 66.67 -
EY -2.37 5.95 3.63 4.03 3.62 4.77 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.53 0.61 0.53 0.63 0.38 31.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 -
Price 0.80 0.72 0.95 0.92 1.10 0.64 0.64 -
P/RPS 1.29 1.03 1.43 1.76 2.08 1.29 0.92 25.25%
P/EPS -48.97 14.94 31.49 24.28 37.96 21.30 79.01 -
EY -2.04 6.70 3.18 4.12 2.63 4.69 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.61 0.60 0.73 0.64 0.44 31.00%

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