[GADANG] QoQ TTM Result on 31-Aug-2010 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 14.23%
YoY- 296.83%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 350,486 355,286 343,306 285,119 260,896 264,463 245,945 26.66%
PBT -1,197 11,353 14,159 23,295 19,669 20,281 11,550 -
Tax -2,978 -2,978 -3,601 -6,096 -5,196 -7,539 -5,460 -33.26%
NP -4,175 8,375 10,558 17,199 14,473 12,742 6,090 -
-
NP to SH -4,404 8,181 10,552 17,147 15,011 12,402 5,867 -
-
Tax Rate - 26.23% 25.43% 26.17% 26.42% 37.17% 47.27% -
Total Cost 354,661 346,911 332,748 267,920 246,423 251,721 239,855 29.82%
-
Net Worth 253,462 266,806 237,112 117,955 185,435 181,973 177,030 27.05%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 253,462 266,806 237,112 117,955 185,435 181,973 177,030 27.05%
NOSH 211,218 216,915 194,354 117,955 118,111 118,164 118,020 47.45%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin -1.19% 2.36% 3.08% 6.03% 5.55% 4.82% 2.48% -
ROE -1.74% 3.07% 4.45% 14.54% 8.09% 6.82% 3.31% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 165.93 163.79 176.64 241.72 220.89 223.81 208.39 -14.10%
EPS -2.09 3.77 5.43 14.54 12.71 10.50 4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.23 1.22 1.00 1.57 1.54 1.50 -13.83%
Adjusted Per Share Value based on latest NOSH - 117,955
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 43.76 44.36 42.87 35.60 32.58 33.02 30.71 26.65%
EPS -0.55 1.02 1.32 2.14 1.87 1.55 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3165 0.3331 0.2961 0.1473 0.2315 0.2272 0.221 27.08%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.68 0.71 0.69 0.81 0.83 0.94 0.80 -
P/RPS 0.41 0.43 0.39 0.34 0.38 0.42 0.38 5.20%
P/EPS -32.61 18.83 12.71 5.57 6.53 8.96 16.09 -
EY -3.07 5.31 7.87 17.95 15.31 11.17 6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.81 0.53 0.61 0.53 4.97%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 28/04/11 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 -
Price 0.68 0.70 0.80 0.72 0.95 0.92 1.10 -
P/RPS 0.41 0.43 0.45 0.30 0.43 0.41 0.53 -15.74%
P/EPS -32.61 18.56 14.74 4.95 7.47 8.77 22.13 -
EY -3.07 5.39 6.79 20.19 13.38 11.41 4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.66 0.72 0.61 0.60 0.73 -15.21%

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