[GADANG] QoQ TTM Result on 31-Aug-2023 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
31-Aug-2023 [#1]
Profit Trend
QoQ- 10.11%
YoY- -164.13%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 583,589 547,023 529,852 498,132 496,073 520,299 515,831 8.56%
PBT 14,465 -17,554 -24,122 -25,206 -27,897 11,390 21,111 -22.26%
Tax -13,970 -11,047 -15,284 -14,116 -13,299 -16,334 -14,953 -4.42%
NP 495 -28,601 -39,406 -39,322 -41,196 -4,944 6,158 -81.34%
-
NP to SH 4,711 -13,626 -25,057 -26,360 -29,325 -5,747 4,659 0.74%
-
Tax Rate 96.58% - - - - 143.41% 70.83% -
Total Cost 583,094 575,624 569,258 537,454 537,269 525,243 509,673 9.37%
-
Net Worth 793,586 800,867 800,867 800,867 793,586 815,428 815,428 -1.79%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - - - - - 5,096 5,096 -
Div Payout % - - - - - 0.00% 109.39% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 793,586 800,867 800,867 800,867 793,586 815,428 815,428 -1.79%
NOSH 728,061 728,061 728,061 728,061 728,061 728,061 728,061 0.00%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 0.08% -5.23% -7.44% -7.89% -8.30% -0.95% 1.19% -
ROE 0.59% -1.70% -3.13% -3.29% -3.70% -0.70% 0.57% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 80.16 75.13 72.78 68.42 68.14 71.46 70.85 8.57%
EPS 0.65 -1.87 -3.44 -3.62 -4.03 -0.79 0.64 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.70 -
NAPS 1.09 1.10 1.10 1.10 1.09 1.12 1.12 -1.79%
Adjusted Per Share Value based on latest NOSH - 728,061
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 72.87 68.30 66.16 62.20 61.94 64.97 64.41 8.56%
EPS 0.59 -1.70 -3.13 -3.29 -3.66 -0.72 0.58 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.64 0.64 -
NAPS 0.9909 1.00 1.00 1.00 0.9909 1.0182 1.0182 -1.79%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 0.44 0.38 0.33 0.345 0.29 0.305 0.325 -
P/RPS 0.55 0.51 0.45 0.50 0.43 0.43 0.46 12.63%
P/EPS 68.00 -20.30 -9.59 -9.53 -7.20 -38.64 50.79 21.45%
EY 1.47 -4.93 -10.43 -10.49 -13.89 -2.59 1.97 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 2.30 2.15 -
P/NAPS 0.40 0.35 0.30 0.31 0.27 0.27 0.29 23.88%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 24/07/24 22/04/24 24/01/24 25/10/23 28/07/23 26/04/23 18/01/23 -
Price 0.47 0.39 0.41 0.315 0.335 0.295 0.335 -
P/RPS 0.59 0.52 0.56 0.46 0.49 0.41 0.47 16.35%
P/EPS 72.64 -20.84 -11.91 -8.70 -8.32 -37.37 52.35 24.38%
EY 1.38 -4.80 -8.39 -11.49 -12.02 -2.68 1.91 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 2.37 2.09 -
P/NAPS 0.43 0.35 0.37 0.29 0.31 0.26 0.30 27.09%

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