[GADANG] QoQ Quarter Result on 30-Nov-2008 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -26.48%
YoY- -20.93%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 58,410 81,875 43,286 66,984 52,956 61,121 37,980 33.13%
PBT 4,077 5,218 -2,652 2,260 3,766 2,122 1,567 88.83%
Tax -1,096 -3,426 468 -452 -1,236 -1,063 -499 68.72%
NP 2,981 1,792 -2,184 1,808 2,530 1,059 1,068 97.87%
-
NP to SH 3,550 954 -2,057 1,874 2,549 1,142 1,121 115.19%
-
Tax Rate 26.88% 65.66% - 20.00% 32.82% 50.09% 31.84% -
Total Cost 55,429 80,083 45,470 65,176 50,426 60,062 36,912 31.03%
-
Net Worth 118,159 169,600 169,052 173,256 172,293 169,534 168,739 -21.09%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - 2,943 - -
Div Payout % - - - - - 257.73% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 118,159 169,600 169,052 173,256 172,293 169,534 168,739 -21.09%
NOSH 118,159 117,777 118,218 117,861 118,009 117,731 118,000 0.08%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 5.10% 2.19% -5.05% 2.70% 4.78% 1.73% 2.81% -
ROE 3.00% 0.56% -1.22% 1.08% 1.48% 0.67% 0.66% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 49.43 69.52 36.62 56.83 44.87 51.92 32.19 32.99%
EPS 3.01 0.81 -1.74 1.59 2.16 0.97 0.95 115.26%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 1.44 1.43 1.47 1.46 1.44 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 117,861
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 7.29 10.22 5.40 8.36 6.61 7.63 4.74 33.13%
EPS 0.44 0.12 -0.26 0.23 0.32 0.14 0.14 114.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.1475 0.2118 0.2111 0.2163 0.2151 0.2117 0.2107 -21.10%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.63 0.54 0.50 0.52 0.71 0.78 0.89 -
P/RPS 1.27 0.78 1.37 0.91 1.58 1.50 2.77 -40.45%
P/EPS 20.97 66.67 -28.74 32.70 32.87 80.41 93.68 -63.03%
EY 4.77 1.50 -3.48 3.06 3.04 1.24 1.07 170.13%
DY 0.00 0.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.63 0.38 0.35 0.35 0.49 0.54 0.62 1.06%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 29/10/09 30/07/09 23/04/09 21/01/09 31/10/08 29/07/08 29/04/08 -
Price 0.64 0.64 0.57 0.49 0.54 0.68 0.80 -
P/RPS 1.29 0.92 1.56 0.86 1.20 1.31 2.49 -35.41%
P/EPS 21.30 79.01 -32.76 30.82 25.00 70.10 84.21 -59.90%
EY 4.69 1.27 -3.05 3.24 4.00 1.43 1.19 148.88%
DY 0.00 0.00 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.64 0.44 0.40 0.33 0.37 0.47 0.56 9.28%

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