[GADANG] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 384.53%
YoY- 1001.08%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 113,451 97,320 87,865 124,013 47,268 76,529 61,015 51.03%
PBT 9,897 5,915 5,151 17,698 3,708 8,857 1,881 201.59%
Tax -2,228 -4,256 -1,475 -5,374 -704 -822 -737 108.65%
NP 7,669 1,659 3,676 12,324 3,004 8,035 1,144 254.29%
-
NP to SH 7,137 2,084 3,615 12,244 2,527 9,186 960 279.52%
-
Tax Rate 22.51% 71.95% 28.64% 30.37% 18.99% 9.28% 39.18% -
Total Cost 105,782 95,661 84,189 111,689 44,264 68,494 59,871 45.99%
-
Net Worth 269,357 197,236 265,230 261,809 252,699 249,620 239,020 8.26%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 5,917 - - - 3,931 - -
Div Payout % - 283.93% - - - 42.79% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 269,357 197,236 265,230 261,809 252,699 249,620 239,020 8.26%
NOSH 196,611 197,236 196,467 196,848 197,421 196,551 195,918 0.23%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 6.76% 1.70% 4.18% 9.94% 6.36% 10.50% 1.87% -
ROE 2.65% 1.06% 1.36% 4.68% 1.00% 3.68% 0.40% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 57.70 49.34 44.72 63.00 23.94 38.94 31.14 50.68%
EPS 3.63 1.06 1.84 6.22 1.28 4.67 0.49 278.63%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.37 1.00 1.35 1.33 1.28 1.27 1.22 8.01%
Adjusted Per Share Value based on latest NOSH - 196,848
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 14.17 12.15 10.97 15.48 5.90 9.56 7.62 51.04%
EPS 0.89 0.26 0.45 1.53 0.32 1.15 0.12 278.92%
DPS 0.00 0.74 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3363 0.2463 0.3312 0.3269 0.3155 0.3117 0.2985 8.24%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.84 0.915 0.61 0.61 0.57 0.57 0.60 -
P/RPS 1.46 1.85 1.36 0.97 2.38 1.46 1.93 -16.93%
P/EPS 23.14 86.60 33.15 9.81 44.53 12.20 122.45 -66.96%
EY 4.32 1.15 3.02 10.20 2.25 8.20 0.82 201.85%
DY 0.00 3.28 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.61 0.92 0.45 0.46 0.45 0.45 0.49 15.67%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 26/07/12 26/04/12 -
Price 0.955 1.00 0.64 0.59 0.68 0.57 0.55 -
P/RPS 1.66 2.03 1.43 0.94 2.84 1.46 1.77 -4.17%
P/EPS 26.31 94.64 34.78 9.49 53.13 12.20 112.24 -61.88%
EY 3.80 1.06 2.88 10.54 1.88 8.20 0.89 162.49%
DY 0.00 3.00 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.70 1.00 0.47 0.44 0.53 0.45 0.45 34.14%

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