[GADANG] QoQ Quarter Result on 31-Aug-2004 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 94.95%
YoY- -58.52%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 30,308 35,614 29,999 28,199 28,493 32,606 31,954 -3.46%
PBT 3,748 1,336 1,122 1,059 1,159 1,122 867 165.13%
Tax -1,320 -394 -310 -287 -763 -424 52 -
NP 2,428 942 812 772 396 698 919 90.99%
-
NP to SH 2,391 942 812 772 396 698 919 89.05%
-
Tax Rate 35.22% 29.49% 27.63% 27.10% 65.83% 37.79% -6.00% -
Total Cost 27,880 34,672 29,187 27,427 28,097 31,908 31,035 -6.89%
-
Net Worth 91,609 95,161 92,026 87,337 85,924 62,487 56,799 37.49%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 91,609 95,161 92,026 87,337 85,924 62,487 56,799 37.49%
NOSH 91,609 96,122 90,222 77,979 74,716 66,476 63,819 27.22%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 8.01% 2.65% 2.71% 2.74% 1.39% 2.14% 2.88% -
ROE 2.61% 0.99% 0.88% 0.88% 0.46% 1.12% 1.62% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 33.08 37.05 33.25 36.16 38.13 49.05 50.07 -24.12%
EPS 2.61 0.98 0.90 0.99 0.53 1.05 1.44 48.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 1.02 1.12 1.15 0.94 0.89 8.07%
Adjusted Per Share Value based on latest NOSH - 77,979
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 3.78 4.45 3.75 3.52 3.56 4.07 3.99 -3.53%
EPS 0.30 0.12 0.10 0.10 0.05 0.09 0.11 95.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.1188 0.1149 0.1091 0.1073 0.078 0.0709 37.52%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.35 1.42 1.50 1.41 1.83 1.88 4.62 -
P/RPS 4.08 3.83 4.51 3.90 4.80 3.83 9.23 -41.94%
P/EPS 51.72 144.90 166.67 142.42 345.28 179.05 320.83 -70.34%
EY 1.93 0.69 0.60 0.70 0.29 0.56 0.31 238.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.43 1.47 1.26 1.59 2.00 5.19 -59.21%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 29/04/04 29/01/04 -
Price 0.88 1.43 1.45 1.49 1.59 1.85 4.58 -
P/RPS 2.66 3.86 4.36 4.12 4.17 3.77 9.15 -56.08%
P/EPS 33.72 145.92 161.11 150.51 300.00 176.19 318.06 -77.56%
EY 2.97 0.69 0.62 0.66 0.33 0.57 0.31 350.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.44 1.42 1.33 1.38 1.97 5.15 -69.17%

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