[GADANG] QoQ Quarter Result on 31-May-2005 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 153.82%
YoY- 503.79%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 48,319 48,554 28,005 30,308 35,614 29,999 28,199 43.33%
PBT 3,040 5,064 3,264 3,748 1,336 1,122 1,059 102.37%
Tax -872 -1,557 -1,108 -1,320 -394 -310 -287 110.20%
NP 2,168 3,507 2,156 2,428 942 812 772 99.42%
-
NP to SH 2,163 3,621 2,119 2,391 942 812 772 99.11%
-
Tax Rate 28.68% 30.75% 33.95% 35.22% 29.49% 27.63% 27.10% -
Total Cost 46,151 45,047 25,849 27,880 34,672 29,187 27,427 41.60%
-
Net Worth 136,777 134,464 97,618 91,609 95,161 92,026 87,337 34.96%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 136,777 134,464 97,618 91,609 95,161 92,026 87,337 34.96%
NOSH 106,029 105,877 98,604 91,609 96,122 90,222 77,979 22.80%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 4.49% 7.22% 7.70% 8.01% 2.65% 2.71% 2.74% -
ROE 1.58% 2.69% 2.17% 2.61% 0.99% 0.88% 0.88% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 45.57 45.86 28.40 33.08 37.05 33.25 36.16 16.72%
EPS 2.04 3.42 2.15 2.61 0.98 0.90 0.99 62.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.27 0.99 1.00 0.99 1.02 1.12 9.90%
Adjusted Per Share Value based on latest NOSH - 91,609
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 6.03 6.06 3.50 3.78 4.45 3.75 3.52 43.31%
EPS 0.27 0.45 0.26 0.30 0.12 0.10 0.10 94.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1679 0.1219 0.1144 0.1188 0.1149 0.1091 34.93%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.96 0.76 0.93 1.35 1.42 1.50 1.41 -
P/RPS 2.11 1.66 3.27 4.08 3.83 4.51 3.90 -33.67%
P/EPS 47.06 22.22 43.28 51.72 144.90 166.67 142.42 -52.30%
EY 2.13 4.50 2.31 1.93 0.69 0.60 0.70 110.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.94 1.35 1.43 1.47 1.26 -29.93%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 26/01/06 28/10/05 28/07/05 25/04/05 27/01/05 28/10/04 -
Price 1.03 1.00 0.76 0.88 1.43 1.45 1.49 -
P/RPS 2.26 2.18 2.68 2.66 3.86 4.36 4.12 -33.06%
P/EPS 50.49 29.24 35.37 33.72 145.92 161.11 150.51 -51.81%
EY 1.98 3.42 2.83 2.97 0.69 0.62 0.66 108.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.77 0.88 1.44 1.42 1.33 -28.80%

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