[GADANG] QoQ Quarter Result on 31-May-2006 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 91.54%
YoY- 73.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 55,467 69,793 51,449 60,751 48,319 48,554 28,005 57.91%
PBT 4,943 5,742 5,561 6,060 3,040 5,064 3,264 31.97%
Tax -1,589 -1,586 -1,562 -1,898 -872 -1,557 -1,108 27.25%
NP 3,354 4,156 3,999 4,162 2,168 3,507 2,156 34.36%
-
NP to SH 3,303 4,100 3,953 4,143 2,163 3,621 2,119 34.54%
-
Tax Rate 32.15% 27.62% 28.09% 31.32% 28.68% 30.75% 33.95% -
Total Cost 52,113 65,637 47,450 56,589 46,151 45,047 25,849 59.79%
-
Net Worth 149,938 149,379 144,130 139,865 136,777 134,464 97,618 33.22%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 2,119 - - - -
Div Payout % - - - 51.15% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 149,938 149,379 144,130 139,865 136,777 134,464 97,618 33.22%
NOSH 108,651 105,943 105,978 105,959 106,029 105,877 98,604 6.70%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 6.05% 5.95% 7.77% 6.85% 4.49% 7.22% 7.70% -
ROE 2.20% 2.74% 2.74% 2.96% 1.58% 2.69% 2.17% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 51.05 65.88 48.55 57.33 45.57 45.86 28.40 47.99%
EPS 3.04 3.87 3.73 3.91 2.04 3.42 2.15 26.05%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.36 1.32 1.29 1.27 0.99 24.86%
Adjusted Per Share Value based on latest NOSH - 105,959
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 6.93 8.71 6.42 7.59 6.03 6.06 3.50 57.87%
EPS 0.41 0.51 0.49 0.52 0.27 0.45 0.26 35.59%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.1872 0.1865 0.18 0.1746 0.1708 0.1679 0.1219 33.21%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.10 1.07 0.88 0.80 0.96 0.76 0.93 -
P/RPS 2.15 1.62 1.81 1.40 2.11 1.66 3.27 -24.44%
P/EPS 36.18 27.65 23.59 20.46 47.06 22.22 43.28 -11.28%
EY 2.76 3.62 4.24 4.89 2.13 4.50 2.31 12.63%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.65 0.61 0.74 0.60 0.94 -10.21%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 16/04/07 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 -
Price 1.10 1.09 1.05 0.93 1.03 1.00 0.76 -
P/RPS 2.15 1.65 2.16 1.62 2.26 2.18 2.68 -13.69%
P/EPS 36.18 28.17 28.15 23.79 50.49 29.24 35.37 1.52%
EY 2.76 3.55 3.55 4.20 1.98 3.42 2.83 -1.66%
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.77 0.70 0.80 0.79 0.77 2.58%

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