[GADANG] YoY Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -16.62%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 235,612 166,504 125,082 139,849 147,538 146,476 104,237 14.55%
PBT 21,662 15,160 4,688 4,240 -4,132 522 1,781 51.62%
Tax -6,317 -4,716 -1,321 396 -3,852 -522 -493 52.94%
NP 15,345 10,444 3,366 4,636 -7,984 0 1,288 51.09%
-
NP to SH 15,140 10,540 3,366 4,636 -7,984 -1,884 1,288 50.76%
-
Tax Rate 29.16% 31.11% 28.18% -9.34% - 100.00% 27.68% -
Total Cost 220,266 156,060 121,716 135,213 155,522 146,476 102,949 13.50%
-
Net Worth 147,550 133,649 87,099 58,889 33,771 31,842 35,976 26.50%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 147,550 133,649 87,099 58,889 33,771 31,842 35,976 26.50%
NOSH 106,920 103,604 87,979 62,648 36,312 19,901 19,876 32.35%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 6.51% 6.27% 2.69% 3.31% -5.41% 0.00% 1.24% -
ROE 10.26% 7.89% 3.87% 7.87% -23.64% -5.92% 3.58% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 220.36 160.71 142.17 223.23 406.30 736.01 524.42 -13.44%
EPS 14.16 10.17 3.83 7.40 -21.99 -9.47 6.48 13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 0.99 0.94 0.93 1.60 1.81 -4.41%
Adjusted Per Share Value based on latest NOSH - 66,476
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 29.42 20.79 15.62 17.46 18.42 18.29 13.02 14.54%
EPS 1.89 1.32 0.42 0.58 -1.00 -0.24 0.16 50.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1842 0.1669 0.1088 0.0735 0.0422 0.0398 0.0449 26.51%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.10 0.96 1.42 1.88 0.90 1.20 1.00 -
P/RPS 0.50 0.60 1.00 0.84 0.22 0.16 0.19 17.49%
P/EPS 7.77 9.44 37.11 25.41 -4.09 -12.68 15.43 -10.79%
EY 12.87 10.60 2.69 3.94 -24.43 -7.89 6.48 12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 1.43 2.00 0.97 0.75 0.55 6.44%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 27/04/01 -
Price 1.10 1.03 1.43 1.85 0.90 1.37 0.80 -
P/RPS 0.50 0.64 1.01 0.83 0.22 0.19 0.15 22.20%
P/EPS 7.77 10.12 37.37 25.00 -4.09 -14.47 12.35 -7.42%
EY 12.87 9.88 2.68 4.00 -24.43 -6.91 8.10 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 1.44 1.97 0.97 0.86 0.44 10.47%

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