[GADANG] QoQ TTM Result on 28-Feb-2003 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -70.96%
YoY- -86.06%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 127,049 148,888 138,086 133,800 139,214 117,058 133,003 -3.00%
PBT 1,313 -496 -2,097 -5,767 -3,583 -3,003 -2,273 -
Tax 995 -406 -961 -2,933 -1,506 -603 -1,038 -
NP 2,308 -902 -3,058 -8,700 -5,089 -3,606 -3,311 -
-
NP to SH 2,308 -902 -3,058 -8,700 -5,089 -3,606 -4,123 -
-
Tax Rate -75.78% - - - - - - -
Total Cost 124,741 149,790 141,144 142,500 144,303 120,664 136,314 -5.73%
-
Net Worth 56,799 49,093 50,128 46,472 44,149 28,503 28,861 56.97%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 56,799 49,093 50,128 46,472 44,149 28,503 28,861 56.97%
NOSH 63,819 57,085 50,128 49,970 39,774 19,932 19,904 117.28%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 1.82% -0.61% -2.21% -6.50% -3.66% -3.08% -2.49% -
ROE 4.06% -1.84% -6.10% -18.72% -11.53% -12.65% -14.29% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 199.08 260.81 275.46 267.76 350.01 587.27 668.20 -55.35%
EPS 3.62 -1.58 -6.10 -17.41 -12.79 -18.09 -20.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 1.00 0.93 1.11 1.43 1.45 -27.75%
Adjusted Per Share Value based on latest NOSH - 49,970
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 15.86 18.59 17.24 16.71 17.38 14.62 16.61 -3.03%
EPS 0.29 -0.11 -0.38 -1.09 -0.64 -0.45 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0613 0.0626 0.058 0.0551 0.0356 0.036 57.05%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 4.62 2.09 0.83 0.90 0.95 0.98 1.30 -
P/RPS 2.32 0.80 0.30 0.34 0.27 0.17 0.19 429.45%
P/EPS 127.75 -132.27 -13.61 -5.17 -7.42 -5.42 -6.28 -
EY 0.78 -0.76 -7.35 -19.34 -13.47 -18.46 -15.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.19 2.43 0.83 0.97 0.86 0.69 0.90 221.23%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 29/10/03 30/07/03 22/05/03 28/01/03 25/10/02 30/07/02 -
Price 4.58 4.22 1.66 0.90 0.99 0.86 1.07 -
P/RPS 2.30 1.62 0.60 0.34 0.28 0.15 0.16 490.24%
P/EPS 126.64 -267.08 -27.21 -5.17 -7.74 -4.75 -5.17 -
EY 0.79 -0.37 -3.67 -19.34 -12.92 -21.04 -19.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 4.91 1.66 0.97 0.89 0.60 0.74 264.08%

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