[GADANG] YoY Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 343.51%
YoY- 730.85%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 205,796 112,020 112,796 161,308 118,100 181,880 106,636 11.57%
PBT 22,244 13,056 4,236 4,768 -1,636 1,284 2,048 48.78%
Tax -6,248 -4,432 -1,148 2,676 1,636 -1,284 -544 50.17%
NP 15,996 8,624 3,088 7,444 0 0 1,504 48.26%
-
NP to SH 15,812 8,476 3,088 7,444 -1,180 -3,248 1,504 47.98%
-
Tax Rate 28.09% 33.95% 27.10% -56.12% - 100.00% 26.56% -
Total Cost 189,800 103,396 109,708 153,864 118,100 181,880 105,132 10.34%
-
Net Worth 144,130 97,618 87,337 49,093 28,503 32,440 36,199 25.88%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 144,130 97,618 87,337 49,093 28,503 32,440 36,199 25.88%
NOSH 105,978 98,604 77,979 57,085 19,932 19,901 20,000 32.02%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 7.77% 7.70% 2.74% 4.61% 0.00% 0.00% 1.41% -
ROE 10.97% 8.68% 3.54% 15.16% -4.14% -10.01% 4.15% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 194.19 113.61 144.65 282.57 592.50 913.88 533.18 -15.48%
EPS 14.92 8.60 3.96 13.04 -5.92 -16.32 7.52 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 0.99 1.12 0.86 1.43 1.63 1.81 -4.65%
Adjusted Per Share Value based on latest NOSH - 57,085
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 25.70 13.99 14.08 20.14 14.75 22.71 13.32 11.57%
EPS 1.97 1.06 0.39 0.93 -0.15 -0.41 0.19 47.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1219 0.1091 0.0613 0.0356 0.0405 0.0452 25.88%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.88 0.93 1.41 2.09 0.98 1.29 1.80 -
P/RPS 0.45 0.82 0.97 0.74 0.17 0.14 0.34 4.78%
P/EPS 5.90 10.82 35.61 16.03 -16.55 -7.90 23.94 -20.81%
EY 16.95 9.24 2.81 6.24 -6.04 -12.65 4.18 26.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.94 1.26 2.43 0.69 0.79 0.99 -6.76%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 20/11/06 28/10/05 28/10/04 29/10/03 25/10/02 22/10/01 25/10/00 -
Price 1.05 0.76 1.49 4.22 0.86 1.17 1.45 -
P/RPS 0.54 0.67 1.03 1.49 0.15 0.13 0.27 12.24%
P/EPS 7.04 8.84 37.63 32.36 -14.53 -7.17 19.28 -15.45%
EY 14.21 11.31 2.66 3.09 -6.88 -13.95 5.19 18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 1.33 4.91 0.60 0.72 0.80 -0.63%

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