[GADANG] YoY Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 35.46%
YoY- 271.83%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 239,880 146,804 242,484 153,118 116,396 144,562 166,636 6.25%
PBT 12,052 16,000 22,606 16,658 4,260 4,116 -2,700 -
Tax -3,376 -4,180 -6,296 -5,330 -1,172 1,444 -2,470 5.34%
NP 8,676 11,820 16,310 11,328 3,088 5,560 -5,170 -
-
NP to SH 8,844 11,380 16,106 11,482 3,088 5,560 -5,170 -
-
Tax Rate 28.01% 26.12% 27.85% 32.00% 27.51% -35.08% - -
Total Cost 231,204 134,984 226,174 141,790 113,308 139,002 171,806 5.06%
-
Net Worth 173,342 169,289 149,601 125,491 86,059 53,786 33,057 31.77%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 173,342 169,289 149,601 125,491 86,059 53,786 33,057 31.77%
NOSH 117,920 117,561 106,100 98,812 84,371 60,434 29,781 25.75%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 3.62% 8.05% 6.73% 7.40% 2.65% 3.85% -3.10% -
ROE 5.10% 6.72% 10.77% 9.15% 3.59% 10.34% -15.64% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 203.43 124.87 228.54 154.96 137.96 239.20 559.54 -15.50%
EPS 7.50 9.68 15.18 11.22 3.66 9.20 -17.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.41 1.27 1.02 0.89 1.11 4.78%
Adjusted Per Share Value based on latest NOSH - 105,877
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 29.95 18.33 30.28 19.12 14.53 18.05 20.81 6.25%
EPS 1.10 1.42 2.01 1.43 0.39 0.69 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2164 0.2114 0.1868 0.1567 0.1075 0.0672 0.0413 31.75%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.52 1.00 1.07 0.76 1.50 4.62 0.95 -
P/RPS 0.26 0.80 0.47 0.49 1.09 1.93 0.17 7.33%
P/EPS 6.93 10.33 7.05 6.54 40.98 50.22 -5.47 -
EY 14.42 9.68 14.19 15.29 2.44 1.99 -18.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.69 0.76 0.60 1.47 5.19 0.86 -13.90%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 21/01/09 29/01/08 25/01/07 26/01/06 27/01/05 29/01/04 28/01/03 -
Price 0.49 0.90 1.09 1.00 1.45 4.58 0.99 -
P/RPS 0.24 0.72 0.48 0.65 1.05 1.91 0.18 4.90%
P/EPS 6.53 9.30 7.18 8.61 39.62 49.78 -5.70 -
EY 15.31 10.76 13.93 11.62 2.52 2.01 -17.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.62 0.77 0.79 1.42 5.15 0.89 -15.22%

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