[GADANG] QoQ Quarter Result on 31-Aug-2010 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 59.58%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 73,508 73,784 120,561 82,633 78,308 61,804 62,374 11.58%
PBT -7,944 3,273 -4,229 7,703 4,606 6,079 4,907 -
Tax -1,083 -988 1,089 -1,996 -1,083 -1,611 -1,406 -15.98%
NP -9,027 2,285 -3,140 5,707 3,523 4,468 3,501 -
-
NP to SH -9,022 2,107 -3,175 5,686 3,563 4,478 3,420 -
-
Tax Rate - 30.19% - 25.91% 23.51% 26.50% 28.65% -
Total Cost 82,535 71,499 123,701 76,926 74,785 57,336 58,873 25.28%
-
Net Worth 253,462 266,806 237,112 117,955 185,435 181,973 177,030 27.05%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 253,462 266,806 237,112 117,955 185,435 181,973 177,030 27.05%
NOSH 211,218 216,915 194,354 117,955 118,111 118,164 118,020 47.45%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin -12.28% 3.10% -2.60% 6.91% 4.50% 7.23% 5.61% -
ROE -3.56% 0.79% -1.34% 4.82% 1.92% 2.46% 1.93% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 34.80 34.02 62.03 70.05 66.30 52.30 52.85 -24.33%
EPS -4.59 1.07 -1.86 4.82 2.86 3.65 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.23 1.22 1.00 1.57 1.54 1.50 -13.83%
Adjusted Per Share Value based on latest NOSH - 117,955
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 9.18 9.21 15.05 10.32 9.78 7.72 7.79 11.57%
EPS -1.13 0.26 -0.40 0.71 0.44 0.56 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3165 0.3331 0.2961 0.1473 0.2315 0.2272 0.221 27.08%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.68 0.71 0.69 0.81 0.83 0.94 0.80 -
P/RPS 1.95 2.09 1.11 1.16 1.25 1.80 1.51 18.60%
P/EPS -15.92 73.09 -42.24 16.80 27.51 24.80 27.61 -
EY -6.28 1.37 -2.37 5.95 3.63 4.03 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.81 0.53 0.61 0.53 4.97%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 28/04/11 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 -
Price 0.68 0.70 0.80 0.72 0.95 0.92 1.10 -
P/RPS 1.95 2.06 1.29 1.03 1.43 1.76 2.08 -4.21%
P/EPS -15.92 72.07 -48.97 14.94 31.49 24.28 37.96 -
EY -6.28 1.39 -2.04 6.70 3.18 4.12 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.66 0.72 0.61 0.60 0.73 -15.21%

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