[GADANG] YoY Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -6.0%
YoY- 43.64%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 243,450 217,634 148,509 235,612 166,504 125,082 139,849 9.67%
PBT 20,084 4,498 12,756 21,662 15,160 4,688 4,240 29.57%
Tax -5,484 -1,626 -3,452 -6,317 -4,716 -1,321 396 -
NP 14,600 2,872 9,304 15,345 10,444 3,366 4,636 21.05%
-
NP to SH 15,264 3,153 9,081 15,140 10,540 3,366 4,636 21.95%
-
Tax Rate 27.31% 36.15% 27.06% 29.16% 31.11% 28.18% -9.34% -
Total Cost 228,850 214,762 139,205 220,266 156,060 121,716 135,213 9.16%
-
Net Worth 181,719 169,097 168,216 147,550 133,649 87,099 58,889 20.64%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 181,719 169,097 168,216 147,550 133,649 87,099 58,889 20.64%
NOSH 118,000 118,249 117,633 106,920 103,604 87,979 62,648 11.12%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 6.00% 1.32% 6.26% 6.51% 6.27% 2.69% 3.31% -
ROE 8.40% 1.86% 5.40% 10.26% 7.89% 3.87% 7.87% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 206.31 184.05 126.25 220.36 160.71 142.17 223.23 -1.30%
EPS 13.20 2.67 7.72 14.16 10.17 3.83 7.40 10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.43 1.43 1.38 1.29 0.99 0.94 8.57%
Adjusted Per Share Value based on latest NOSH - 108,651
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 30.40 27.17 18.54 29.42 20.79 15.62 17.46 9.67%
EPS 1.91 0.39 1.13 1.89 1.32 0.42 0.58 21.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2269 0.2111 0.21 0.1842 0.1669 0.1088 0.0735 20.65%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.94 0.50 0.89 1.10 0.96 1.42 1.88 -
P/RPS 0.46 0.27 0.70 0.50 0.60 1.00 0.84 -9.54%
P/EPS 7.27 18.75 11.53 7.77 9.44 37.11 25.41 -18.81%
EY 13.76 5.33 8.67 12.87 10.60 2.69 3.94 23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.35 0.62 0.80 0.74 1.43 2.00 -17.94%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 23/04/09 29/04/08 16/04/07 26/04/06 25/04/05 29/04/04 -
Price 0.92 0.57 0.80 1.10 1.03 1.43 1.85 -
P/RPS 0.45 0.31 0.63 0.50 0.64 1.01 0.83 -9.69%
P/EPS 7.11 21.37 10.36 7.77 10.12 37.37 25.00 -18.89%
EY 14.06 4.68 9.65 12.87 9.88 2.68 4.00 23.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.56 0.80 0.80 1.44 1.97 -17.96%

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