[GADANG] QoQ Quarter Result on 31-May-2013 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -42.35%
YoY- -77.31%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 147,478 141,023 113,451 97,320 87,865 124,013 47,268 113.96%
PBT 27,964 12,680 9,897 5,915 5,151 17,698 3,708 285.99%
Tax -9,189 -3,955 -2,228 -4,256 -1,475 -5,374 -704 456.98%
NP 18,775 8,725 7,669 1,659 3,676 12,324 3,004 240.44%
-
NP to SH 19,227 8,270 7,137 2,084 3,615 12,244 2,527 288.28%
-
Tax Rate 32.86% 31.19% 22.51% 71.95% 28.64% 30.37% 18.99% -
Total Cost 128,703 132,298 105,782 95,661 84,189 111,689 44,264 104.11%
-
Net Worth 290,960 269,759 269,357 197,236 265,230 261,809 252,699 9.88%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 5,917 - - - -
Div Payout % - - - 283.93% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 290,960 269,759 269,357 197,236 265,230 261,809 252,699 9.88%
NOSH 196,595 196,904 196,611 197,236 196,467 196,848 197,421 -0.27%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 12.73% 6.19% 6.76% 1.70% 4.18% 9.94% 6.36% -
ROE 6.61% 3.07% 2.65% 1.06% 1.36% 4.68% 1.00% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 75.02 71.62 57.70 49.34 44.72 63.00 23.94 114.59%
EPS 9.78 4.20 3.63 1.06 1.84 6.22 1.28 289.37%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.48 1.37 1.37 1.00 1.35 1.33 1.28 10.19%
Adjusted Per Share Value based on latest NOSH - 197,236
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 18.41 17.61 14.17 12.15 10.97 15.48 5.90 113.97%
EPS 2.40 1.03 0.89 0.26 0.45 1.53 0.32 284.57%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.3633 0.3368 0.3363 0.2463 0.3312 0.3269 0.3155 9.88%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 1.18 1.00 0.84 0.915 0.61 0.61 0.57 -
P/RPS 1.57 1.40 1.46 1.85 1.36 0.97 2.38 -24.27%
P/EPS 12.07 23.81 23.14 86.60 33.15 9.81 44.53 -58.21%
EY 8.29 4.20 4.32 1.15 3.02 10.20 2.25 139.12%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.61 0.92 0.45 0.46 0.45 46.90%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 23/01/14 24/10/13 25/07/13 24/04/13 29/01/13 29/10/12 -
Price 1.89 1.15 0.955 1.00 0.64 0.59 0.68 -
P/RPS 2.52 1.61 1.66 2.03 1.43 0.94 2.84 -7.68%
P/EPS 19.33 27.38 26.31 94.64 34.78 9.49 53.13 -49.13%
EY 5.17 3.65 3.80 1.06 2.88 10.54 1.88 96.64%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.84 0.70 1.00 0.47 0.44 0.53 80.29%

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