[GADANG] YoY Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- -8.2%
YoY- 213.07%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 217,634 148,509 235,612 166,504 125,082 139,849 147,538 6.68%
PBT 4,498 12,756 21,662 15,160 4,688 4,240 -4,132 -
Tax -1,626 -3,452 -6,317 -4,716 -1,321 396 -3,852 -13.37%
NP 2,872 9,304 15,345 10,444 3,366 4,636 -7,984 -
-
NP to SH 3,153 9,081 15,140 10,540 3,366 4,636 -7,984 -
-
Tax Rate 36.15% 27.06% 29.16% 31.11% 28.18% -9.34% - -
Total Cost 214,762 139,205 220,266 156,060 121,716 135,213 155,522 5.52%
-
Net Worth 169,097 168,216 147,550 133,649 87,099 58,889 33,771 30.76%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 169,097 168,216 147,550 133,649 87,099 58,889 33,771 30.76%
NOSH 118,249 117,633 106,920 103,604 87,979 62,648 36,312 21.72%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 1.32% 6.26% 6.51% 6.27% 2.69% 3.31% -5.41% -
ROE 1.86% 5.40% 10.26% 7.89% 3.87% 7.87% -23.64% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 184.05 126.25 220.36 160.71 142.17 223.23 406.30 -12.35%
EPS 2.67 7.72 14.16 10.17 3.83 7.40 -21.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.38 1.29 0.99 0.94 0.93 7.42%
Adjusted Per Share Value based on latest NOSH - 106,029
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 27.17 18.54 29.42 20.79 15.62 17.46 18.42 6.68%
EPS 0.39 1.13 1.89 1.32 0.42 0.58 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2111 0.21 0.1842 0.1669 0.1088 0.0735 0.0422 30.74%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.50 0.89 1.10 0.96 1.42 1.88 0.90 -
P/RPS 0.27 0.70 0.50 0.60 1.00 0.84 0.22 3.46%
P/EPS 18.75 11.53 7.77 9.44 37.11 25.41 -4.09 -
EY 5.33 8.67 12.87 10.60 2.69 3.94 -24.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.62 0.80 0.74 1.43 2.00 0.97 -15.61%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 23/04/09 29/04/08 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 -
Price 0.57 0.80 1.10 1.03 1.43 1.85 0.90 -
P/RPS 0.31 0.63 0.50 0.64 1.01 0.83 0.22 5.87%
P/EPS 21.37 10.36 7.77 10.12 37.37 25.00 -4.09 -
EY 4.68 9.65 12.87 9.88 2.68 4.00 -24.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.56 0.80 0.80 1.44 1.97 0.97 -13.71%

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