[GADANG] QoQ TTM Result on 28-Feb-2011 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -22.47%
YoY- -34.03%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 256,095 339,185 350,486 355,286 343,306 285,119 260,896 -1.22%
PBT 2,509 -4,283 -1,197 11,353 14,159 23,295 19,669 -74.62%
Tax -4,560 -2,303 -2,978 -2,978 -3,601 -6,096 -5,196 -8.32%
NP -2,051 -6,586 -4,175 8,375 10,558 17,199 14,473 -
-
NP to SH -2,610 -6,897 -4,404 8,181 10,552 17,147 15,011 -
-
Tax Rate 181.75% - - 26.23% 25.43% 26.17% 26.42% -
Total Cost 258,146 345,771 354,661 346,911 332,748 267,920 246,423 3.14%
-
Net Worth 242,257 238,489 253,462 266,806 237,112 117,955 185,435 19.48%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 242,257 238,489 253,462 266,806 237,112 117,955 185,435 19.48%
NOSH 198,571 197,098 211,218 216,915 194,354 117,955 118,111 41.34%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin -0.80% -1.94% -1.19% 2.36% 3.08% 6.03% 5.55% -
ROE -1.08% -2.89% -1.74% 3.07% 4.45% 14.54% 8.09% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 128.97 172.09 165.93 163.79 176.64 241.72 220.89 -30.12%
EPS -1.31 -3.50 -2.09 3.77 5.43 14.54 12.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.20 1.23 1.22 1.00 1.57 -15.46%
Adjusted Per Share Value based on latest NOSH - 216,915
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 31.98 42.35 43.76 44.36 42.87 35.60 32.58 -1.23%
EPS -0.33 -0.86 -0.55 1.02 1.32 2.14 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.2978 0.3165 0.3331 0.2961 0.1473 0.2315 19.50%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.62 0.62 0.68 0.71 0.69 0.81 0.83 -
P/RPS 0.48 0.36 0.41 0.43 0.39 0.34 0.38 16.83%
P/EPS -47.17 -17.72 -32.61 18.83 12.71 5.57 6.53 -
EY -2.12 -5.64 -3.07 5.31 7.87 17.95 15.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.57 0.58 0.57 0.81 0.53 -2.52%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 27/10/11 29/07/11 28/04/11 27/01/11 28/10/10 29/07/10 -
Price 0.60 0.62 0.68 0.70 0.80 0.72 0.95 -
P/RPS 0.47 0.36 0.41 0.43 0.45 0.30 0.43 6.10%
P/EPS -45.65 -17.72 -32.61 18.56 14.74 4.95 7.47 -
EY -2.19 -5.64 -3.07 5.39 6.79 20.19 13.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.57 0.57 0.66 0.72 0.61 -13.57%

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