[GADANG] QoQ Quarter Result on 29-Feb-2012 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -13.67%
YoY- -54.44%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 124,013 47,268 76,529 61,015 37,471 71,332 73,508 41.58%
PBT 17,698 3,708 8,857 1,881 2,563 4,617 -7,944 -
Tax -5,374 -704 -822 -737 -1,168 -1,321 -1,083 190.07%
NP 12,324 3,004 8,035 1,144 1,395 3,296 -9,027 -
-
NP to SH 12,244 2,527 9,186 960 1,112 3,193 -9,022 -
-
Tax Rate 30.37% 18.99% 9.28% 39.18% 45.57% 28.61% - -
Total Cost 111,689 44,264 68,494 59,871 36,076 68,036 82,535 22.27%
-
Net Worth 261,809 252,699 249,620 239,020 242,257 238,489 253,462 2.17%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,931 - - - - -
Div Payout % - - 42.79% - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 261,809 252,699 249,620 239,020 242,257 238,489 253,462 2.17%
NOSH 196,848 197,421 196,551 195,918 198,571 197,098 211,218 -4.57%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 9.94% 6.36% 10.50% 1.87% 3.72% 4.62% -12.28% -
ROE 4.68% 1.00% 3.68% 0.40% 0.46% 1.34% -3.56% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 63.00 23.94 38.94 31.14 18.87 36.19 34.80 48.37%
EPS 6.22 1.28 4.67 0.49 0.57 1.62 -4.59 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.28 1.27 1.22 1.22 1.21 1.20 7.07%
Adjusted Per Share Value based on latest NOSH - 195,918
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 15.48 5.90 9.56 7.62 4.68 8.91 9.18 41.53%
EPS 1.53 0.32 1.15 0.12 0.14 0.40 -1.13 -
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.3269 0.3155 0.3117 0.2985 0.3025 0.2978 0.3165 2.17%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.61 0.57 0.57 0.60 0.62 0.62 0.68 -
P/RPS 0.97 2.38 1.46 1.93 3.29 1.71 1.95 -37.13%
P/EPS 9.81 44.53 12.20 122.45 110.71 38.27 -15.92 -
EY 10.20 2.25 8.20 0.82 0.90 2.61 -6.28 -
DY 0.00 0.00 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.45 0.49 0.51 0.51 0.57 -13.28%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 29/10/12 26/07/12 26/04/12 19/01/12 27/10/11 29/07/11 -
Price 0.59 0.68 0.57 0.55 0.60 0.62 0.68 -
P/RPS 0.94 2.84 1.46 1.77 3.18 1.71 1.95 -38.43%
P/EPS 9.49 53.13 12.20 112.24 107.14 38.27 -15.92 -
EY 10.54 1.88 8.20 0.89 0.93 2.61 -6.28 -
DY 0.00 0.00 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.45 0.45 0.49 0.51 0.57 -15.81%

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