[GADANG] QoQ Quarter Result on 30-Nov-2009 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -3.66%
YoY- 82.5%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 82,633 78,308 61,804 62,374 58,410 81,875 43,286 53.70%
PBT 7,703 4,606 6,079 4,907 4,077 5,218 -2,652 -
Tax -1,996 -1,083 -1,611 -1,406 -1,096 -3,426 468 -
NP 5,707 3,523 4,468 3,501 2,981 1,792 -2,184 -
-
NP to SH 5,686 3,563 4,478 3,420 3,550 954 -2,057 -
-
Tax Rate 25.91% 23.51% 26.50% 28.65% 26.88% 65.66% - -
Total Cost 76,926 74,785 57,336 58,873 55,429 80,083 45,470 41.84%
-
Net Worth 117,955 185,435 181,973 177,030 118,159 169,600 169,052 -21.28%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 117,955 185,435 181,973 177,030 118,159 169,600 169,052 -21.28%
NOSH 117,955 118,111 118,164 118,020 118,159 117,777 118,218 -0.14%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 6.91% 4.50% 7.23% 5.61% 5.10% 2.19% -5.05% -
ROE 4.82% 1.92% 2.46% 1.93% 3.00% 0.56% -1.22% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 70.05 66.30 52.30 52.85 49.43 69.52 36.62 53.91%
EPS 4.82 2.86 3.65 2.98 3.01 0.81 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.57 1.54 1.50 1.00 1.44 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 118,020
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 10.32 9.78 7.72 7.79 7.29 10.22 5.40 53.81%
EPS 0.71 0.44 0.56 0.43 0.44 0.12 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.2315 0.2272 0.221 0.1475 0.2118 0.2111 -21.27%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.81 0.83 0.94 0.80 0.63 0.54 0.50 -
P/RPS 1.16 1.25 1.80 1.51 1.27 0.78 1.37 -10.47%
P/EPS 16.80 27.51 24.80 27.61 20.97 66.67 -28.74 -
EY 5.95 3.63 4.03 3.62 4.77 1.50 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.61 0.53 0.63 0.38 0.35 74.69%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 23/04/09 -
Price 0.72 0.95 0.92 1.10 0.64 0.64 0.57 -
P/RPS 1.03 1.43 1.76 2.08 1.29 0.92 1.56 -24.11%
P/EPS 14.94 31.49 24.28 37.96 21.30 79.01 -32.76 -
EY 6.70 3.18 4.12 2.63 4.69 1.27 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.60 0.73 0.64 0.44 0.40 47.81%

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