[GADANG] QoQ TTM Result on 28-Feb-2005 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 9.11%
YoY- -54.41%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 142,481 123,926 124,120 122,305 119,297 121,252 133,380 4.49%
PBT 13,412 9,470 7,265 4,676 4,462 4,207 4,340 112.01%
Tax -4,379 -3,132 -2,311 -1,754 -1,784 -1,422 -466 344.70%
NP 9,033 6,338 4,954 2,922 2,678 2,785 3,874 75.74%
-
NP to SH 9,073 6,264 4,917 2,922 2,678 2,785 3,874 76.26%
-
Tax Rate 32.65% 33.07% 31.81% 37.51% 39.98% 33.80% 10.74% -
Total Cost 133,448 117,588 119,166 119,383 116,619 118,467 129,506 2.01%
-
Net Worth 134,464 97,618 91,609 95,161 92,026 87,337 85,924 34.75%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 134,464 97,618 91,609 95,161 92,026 87,337 85,924 34.75%
NOSH 105,877 98,604 91,609 96,122 90,222 77,979 74,716 26.13%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 6.34% 5.11% 3.99% 2.39% 2.24% 2.30% 2.90% -
ROE 6.75% 6.42% 5.37% 3.07% 2.91% 3.19% 4.51% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 134.57 125.68 135.49 127.24 132.23 155.49 178.51 -17.15%
EPS 8.57 6.35 5.37 3.04 2.97 3.57 5.18 39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 0.99 1.00 0.99 1.02 1.12 1.15 6.83%
Adjusted Per Share Value based on latest NOSH - 96,122
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 17.79 15.47 15.50 15.27 14.90 15.14 16.65 4.50%
EPS 1.13 0.78 0.61 0.36 0.33 0.35 0.48 76.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1219 0.1144 0.1188 0.1149 0.1091 0.1073 34.74%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.76 0.93 1.35 1.42 1.50 1.41 1.83 -
P/RPS 0.56 0.74 1.00 1.12 1.13 0.91 1.03 -33.36%
P/EPS 8.87 14.64 25.15 46.71 50.54 39.48 35.29 -60.13%
EY 11.28 6.83 3.98 2.14 1.98 2.53 2.83 151.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.94 1.35 1.43 1.47 1.26 1.59 -47.74%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 28/10/05 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 -
Price 1.00 0.76 0.88 1.43 1.45 1.49 1.59 -
P/RPS 0.74 0.60 0.65 1.12 1.10 0.96 0.89 -11.56%
P/EPS 11.67 11.96 16.40 47.04 48.85 41.72 30.67 -47.45%
EY 8.57 8.36 6.10 2.13 2.05 2.40 3.26 90.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.88 1.44 1.42 1.33 1.38 -31.03%

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