[GADANG] QoQ TTM Result on 31-May-2002 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 11.83%
YoY- -79.42%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 133,800 139,214 117,058 133,003 150,417 132,944 137,549 -1.83%
PBT -5,767 -3,583 -3,003 -2,273 436 -38 1,187 -
Tax -2,933 -1,506 -603 -1,038 -1,036 -770 -494 228.95%
NP -8,700 -5,089 -3,606 -3,311 -600 -808 693 -
-
NP to SH -8,700 -5,089 -3,606 -4,123 -4,676 -4,987 -3,486 84.29%
-
Tax Rate - - - - 237.61% - 41.62% -
Total Cost 142,500 144,303 120,664 136,314 151,017 133,752 136,856 2.73%
-
Net Worth 46,472 44,149 28,503 28,861 31,846 31,643 32,440 27.16%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 46,472 44,149 28,503 28,861 31,846 31,643 32,440 27.16%
NOSH 49,970 39,774 19,932 19,904 19,903 19,901 19,901 85.04%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin -6.50% -3.66% -3.08% -2.49% -0.40% -0.61% 0.50% -
ROE -18.72% -11.53% -12.65% -14.29% -14.68% -15.76% -10.75% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 267.76 350.01 587.27 668.20 755.72 668.01 691.13 -46.94%
EPS -17.41 -12.79 -18.09 -20.71 -23.49 -25.06 -17.52 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.11 1.43 1.45 1.60 1.59 1.63 -31.27%
Adjusted Per Share Value based on latest NOSH - 19,904
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 16.71 17.38 14.62 16.61 18.78 16.60 17.18 -1.83%
EPS -1.09 -0.64 -0.45 -0.51 -0.58 -0.62 -0.44 83.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0551 0.0356 0.036 0.0398 0.0395 0.0405 27.13%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.90 0.95 0.98 1.30 1.20 1.26 1.29 -
P/RPS 0.34 0.27 0.17 0.19 0.16 0.19 0.19 47.55%
P/EPS -5.17 -7.42 -5.42 -6.28 -5.11 -5.03 -7.36 -21.03%
EY -19.34 -13.47 -18.46 -15.93 -19.58 -19.89 -13.58 26.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.86 0.69 0.90 0.75 0.79 0.79 14.70%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 22/05/03 28/01/03 25/10/02 30/07/02 30/04/02 30/01/02 22/10/01 -
Price 0.90 0.99 0.86 1.07 1.37 1.35 1.17 -
P/RPS 0.34 0.28 0.15 0.16 0.18 0.20 0.17 58.94%
P/EPS -5.17 -7.74 -4.75 -5.17 -5.83 -5.39 -6.68 -15.74%
EY -19.34 -12.92 -21.04 -19.36 -17.15 -18.56 -14.97 18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 0.60 0.74 0.86 0.85 0.72 22.04%

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