[GADANG] QoQ TTM Result on 31-May-2003 [#4]

Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 64.85%
YoY- 25.83%
Quarter Report
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 132,319 127,049 148,888 138,086 133,800 139,214 117,058 8.52%
PBT 4,184 1,313 -496 -2,097 -5,767 -3,583 -3,003 -
Tax 2,225 995 -406 -961 -2,933 -1,506 -603 -
NP 6,409 2,308 -902 -3,058 -8,700 -5,089 -3,606 -
-
NP to SH 6,409 2,308 -902 -3,058 -8,700 -5,089 -3,606 -
-
Tax Rate -53.18% -75.78% - - - - - -
Total Cost 125,910 124,741 149,790 141,144 142,500 144,303 120,664 2.88%
-
Net Worth 62,487 56,799 49,093 50,128 46,472 44,149 28,503 68.83%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 62,487 56,799 49,093 50,128 46,472 44,149 28,503 68.83%
NOSH 66,476 63,819 57,085 50,128 49,970 39,774 19,932 123.38%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 4.84% 1.82% -0.61% -2.21% -6.50% -3.66% -3.08% -
ROE 10.26% 4.06% -1.84% -6.10% -18.72% -11.53% -12.65% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 199.05 199.08 260.81 275.46 267.76 350.01 587.27 -51.41%
EPS 9.64 3.62 -1.58 -6.10 -17.41 -12.79 -18.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.86 1.00 0.93 1.11 1.43 -24.41%
Adjusted Per Share Value based on latest NOSH - 50,128
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 16.52 15.86 18.59 17.24 16.71 17.38 14.62 8.49%
EPS 0.80 0.29 -0.11 -0.38 -1.09 -0.64 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0709 0.0613 0.0626 0.058 0.0551 0.0356 68.77%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.88 4.62 2.09 0.83 0.90 0.95 0.98 -
P/RPS 0.94 2.32 0.80 0.30 0.34 0.27 0.17 213.01%
P/EPS 19.50 127.75 -132.27 -13.61 -5.17 -7.42 -5.42 -
EY 5.13 0.78 -0.76 -7.35 -19.34 -13.47 -18.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 5.19 2.43 0.83 0.97 0.86 0.69 103.42%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 29/01/04 29/10/03 30/07/03 22/05/03 28/01/03 25/10/02 -
Price 1.85 4.58 4.22 1.66 0.90 0.99 0.86 -
P/RPS 0.93 2.30 1.62 0.60 0.34 0.28 0.15 237.86%
P/EPS 19.19 126.64 -267.08 -27.21 -5.17 -7.74 -4.75 -
EY 5.21 0.79 -0.37 -3.67 -19.34 -12.92 -21.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 5.15 4.91 1.66 0.97 0.89 0.60 121.06%

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