[GADANG] QoQ Quarter Result on 31-Aug-2007 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 17.23%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 61,121 37,980 34,629 38,773 49,354 55,467 69,793 -8.45%
PBT 2,122 1,567 3,249 4,751 5,203 4,943 5,742 -48.47%
Tax -1,063 -499 -817 -1,273 -2,258 -1,589 -1,586 -23.39%
NP 1,059 1,068 2,432 3,478 2,945 3,354 4,156 -59.77%
-
NP to SH 1,142 1,121 2,370 3,320 2,832 3,303 4,100 -57.31%
-
Tax Rate 50.09% 31.84% 25.15% 26.79% 43.40% 32.15% 27.62% -
Total Cost 60,062 36,912 32,197 35,295 46,409 52,113 65,637 -5.74%
-
Net Worth 169,534 168,739 169,791 166,586 163,160 149,938 149,379 8.79%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 2,943 - - - 2,913 - - -
Div Payout % 257.73% - - - 102.88% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 169,534 168,739 169,791 166,586 163,160 149,938 149,379 8.79%
NOSH 117,731 118,000 117,910 117,314 116,543 108,651 105,943 7.27%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 1.73% 2.81% 7.02% 8.97% 5.97% 6.05% 5.95% -
ROE 0.67% 0.66% 1.40% 1.99% 1.74% 2.20% 2.74% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 51.92 32.19 29.37 33.05 42.35 51.05 65.88 -14.66%
EPS 0.97 0.95 2.01 2.83 2.43 3.04 3.87 -60.21%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.44 1.43 1.44 1.42 1.40 1.38 1.41 1.41%
Adjusted Per Share Value based on latest NOSH - 117,314
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 7.63 4.74 4.32 4.84 6.16 6.93 8.71 -8.43%
EPS 0.14 0.14 0.30 0.41 0.35 0.41 0.51 -57.72%
DPS 0.37 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.2117 0.2107 0.212 0.208 0.2037 0.1872 0.1865 8.80%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.78 0.89 1.00 1.01 0.90 1.10 1.07 -
P/RPS 1.50 2.77 3.40 3.06 2.13 2.15 1.62 -4.99%
P/EPS 80.41 93.68 49.75 35.69 37.04 36.18 27.65 103.60%
EY 1.24 1.07 2.01 2.80 2.70 2.76 3.62 -51.01%
DY 3.21 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.54 0.62 0.69 0.71 0.64 0.80 0.76 -20.35%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 29/04/08 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 -
Price 0.68 0.80 0.90 1.06 1.32 1.10 1.09 -
P/RPS 1.31 2.49 3.06 3.21 3.12 2.15 1.65 -14.24%
P/EPS 70.10 84.21 44.78 37.46 54.32 36.18 28.17 83.53%
EY 1.43 1.19 2.23 2.67 1.84 2.76 3.55 -45.42%
DY 3.68 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.47 0.56 0.62 0.75 0.94 0.80 0.77 -28.02%

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