[GADANG] QoQ Quarter Result on 31-May-2010 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -20.43%
YoY- 273.48%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 73,784 120,561 82,633 78,308 61,804 62,374 58,410 16.90%
PBT 3,273 -4,229 7,703 4,606 6,079 4,907 4,077 -13.65%
Tax -988 1,089 -1,996 -1,083 -1,611 -1,406 -1,096 -6.69%
NP 2,285 -3,140 5,707 3,523 4,468 3,501 2,981 -16.28%
-
NP to SH 2,107 -3,175 5,686 3,563 4,478 3,420 3,550 -29.44%
-
Tax Rate 30.19% - 25.91% 23.51% 26.50% 28.65% 26.88% -
Total Cost 71,499 123,701 76,926 74,785 57,336 58,873 55,429 18.55%
-
Net Worth 266,806 237,112 117,955 185,435 181,973 177,030 118,159 72.37%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 266,806 237,112 117,955 185,435 181,973 177,030 118,159 72.37%
NOSH 216,915 194,354 117,955 118,111 118,164 118,020 118,159 50.09%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 3.10% -2.60% 6.91% 4.50% 7.23% 5.61% 5.10% -
ROE 0.79% -1.34% 4.82% 1.92% 2.46% 1.93% 3.00% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 34.02 62.03 70.05 66.30 52.30 52.85 49.43 -22.10%
EPS 1.07 -1.86 4.82 2.86 3.65 2.98 3.01 -49.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.00 1.57 1.54 1.50 1.00 14.84%
Adjusted Per Share Value based on latest NOSH - 118,111
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 9.21 15.05 10.32 9.78 7.72 7.79 7.29 16.91%
EPS 0.26 -0.40 0.71 0.44 0.56 0.43 0.44 -29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3331 0.2961 0.1473 0.2315 0.2272 0.221 0.1475 72.38%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.71 0.69 0.81 0.83 0.94 0.80 0.63 -
P/RPS 2.09 1.11 1.16 1.25 1.80 1.51 1.27 39.51%
P/EPS 73.09 -42.24 16.80 27.51 24.80 27.61 20.97 130.40%
EY 1.37 -2.37 5.95 3.63 4.03 3.62 4.77 -56.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.81 0.53 0.61 0.53 0.63 -5.37%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 -
Price 0.70 0.80 0.72 0.95 0.92 1.10 0.64 -
P/RPS 2.06 1.29 1.03 1.43 1.76 2.08 1.29 36.73%
P/EPS 72.07 -48.97 14.94 31.49 24.28 37.96 21.30 125.88%
EY 1.39 -2.04 6.70 3.18 4.12 2.63 4.69 -55.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.72 0.61 0.60 0.73 0.64 -7.45%

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