[GADANG] QoQ Quarter Result on 30-Nov-2021 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 889.73%
YoY- 1054.9%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 127,416 138,177 119,515 259,665 134,636 152,333 138,912 -5.58%
PBT 6,119 2,100 10,229 51,834 5,972 6,532 5,786 3.79%
Tax -2,507 -6,177 -3,873 -15,012 -2,015 -2,790 -2,815 -7.41%
NP 3,612 -4,077 6,356 36,822 3,957 3,742 2,971 13.86%
-
NP to SH 3,243 -4,128 5,446 36,541 3,692 3,702 2,835 9.35%
-
Tax Rate 40.97% 294.14% 37.86% 28.96% 33.74% 42.71% 48.65% -
Total Cost 123,804 142,254 113,159 222,843 130,679 148,591 135,941 -6.02%
-
Net Worth 829,989 829,989 844,550 829,989 793,586 822,708 815,428 1.18%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - 5,096 - - - 2,184 - -
Div Payout % - 0.00% - - - 59.00% - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 829,989 829,989 844,550 829,989 793,586 822,708 815,428 1.18%
NOSH 728,061 728,061 728,061 728,060 728,060 728,060 728,060 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 2.83% -2.95% 5.32% 14.18% 2.94% 2.46% 2.14% -
ROE 0.39% -0.50% 0.64% 4.40% 0.47% 0.45% 0.35% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 17.50 18.98 16.42 35.67 18.49 20.92 19.08 -5.58%
EPS 0.45 -0.57 0.75 5.02 0.51 0.51 0.39 9.98%
DPS 0.00 0.70 0.00 0.00 0.00 0.30 0.00 -
NAPS 1.14 1.14 1.16 1.14 1.09 1.13 1.12 1.18%
Adjusted Per Share Value based on latest NOSH - 728,060
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 15.91 17.25 14.92 32.42 16.81 19.02 17.35 -5.59%
EPS 0.40 -0.52 0.68 4.56 0.46 0.46 0.35 9.28%
DPS 0.00 0.64 0.00 0.00 0.00 0.27 0.00 -
NAPS 1.0364 1.0364 1.0545 1.0364 0.9909 1.0273 1.0182 1.18%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.345 0.375 0.385 0.36 0.385 0.39 0.40 -
P/RPS 1.97 1.98 2.35 1.01 2.08 1.86 2.10 -4.15%
P/EPS 77.45 -66.14 51.47 7.17 75.92 76.70 102.72 -17.11%
EY 1.29 -1.51 1.94 13.94 1.32 1.30 0.97 20.87%
DY 0.00 1.87 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.30 0.33 0.33 0.32 0.35 0.35 0.36 -11.41%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 26/10/22 27/07/22 27/04/22 26/01/22 27/10/21 28/07/21 28/04/21 -
Price 0.30 0.35 0.425 0.37 0.40 0.375 0.425 -
P/RPS 1.71 1.84 2.59 1.04 2.16 1.79 2.23 -16.18%
P/EPS 67.35 -61.73 56.82 7.37 78.88 73.75 109.14 -27.45%
EY 1.48 -1.62 1.76 13.56 1.27 1.36 0.92 37.17%
DY 0.00 2.00 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 0.26 0.31 0.37 0.32 0.37 0.33 0.38 -22.29%

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