[GADANG] QoQ TTM Result on 31-May-2004 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -39.55%
YoY- 226.68%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 122,305 119,297 121,252 133,380 132,319 127,049 148,888 -12.29%
PBT 4,676 4,462 4,207 4,340 4,184 1,313 -496 -
Tax -1,754 -1,784 -1,422 -466 2,225 995 -406 165.49%
NP 2,922 2,678 2,785 3,874 6,409 2,308 -902 -
-
NP to SH 2,922 2,678 2,785 3,874 6,409 2,308 -902 -
-
Tax Rate 37.51% 39.98% 33.80% 10.74% -53.18% -75.78% - -
Total Cost 119,383 116,619 118,467 129,506 125,910 124,741 149,790 -14.04%
-
Net Worth 95,161 92,026 87,337 85,924 62,487 56,799 49,093 55.52%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 95,161 92,026 87,337 85,924 62,487 56,799 49,093 55.52%
NOSH 96,122 90,222 77,979 74,716 66,476 63,819 57,085 41.58%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 2.39% 2.24% 2.30% 2.90% 4.84% 1.82% -0.61% -
ROE 3.07% 2.91% 3.19% 4.51% 10.26% 4.06% -1.84% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 127.24 132.23 155.49 178.51 199.05 199.08 260.81 -38.05%
EPS 3.04 2.97 3.57 5.18 9.64 3.62 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.02 1.12 1.15 0.94 0.89 0.86 9.84%
Adjusted Per Share Value based on latest NOSH - 74,716
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 15.27 14.90 15.14 16.65 16.52 15.86 18.59 -12.30%
EPS 0.36 0.33 0.35 0.48 0.80 0.29 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.1149 0.1091 0.1073 0.078 0.0709 0.0613 55.50%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.42 1.50 1.41 1.83 1.88 4.62 2.09 -
P/RPS 1.12 1.13 0.91 1.03 0.94 2.32 0.80 25.17%
P/EPS 46.71 50.54 39.48 35.29 19.50 127.75 -132.27 -
EY 2.14 1.98 2.53 2.83 5.13 0.78 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.47 1.26 1.59 2.00 5.19 2.43 -29.79%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 25/04/05 27/01/05 28/10/04 29/07/04 29/04/04 29/01/04 29/10/03 -
Price 1.43 1.45 1.49 1.59 1.85 4.58 4.22 -
P/RPS 1.12 1.10 0.96 0.89 0.93 2.30 1.62 -21.83%
P/EPS 47.04 48.85 41.72 30.67 19.19 126.64 -267.08 -
EY 2.13 2.05 2.40 3.26 5.21 0.79 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.42 1.33 1.38 1.97 5.15 4.91 -55.89%

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