[GADANG] YoY Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 68.51%
YoY- 174.48%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 211,824 155,092 205,796 112,020 112,796 161,308 118,100 10.21%
PBT 15,064 19,004 22,244 13,056 4,236 4,768 -1,636 -
Tax -4,944 -5,092 -6,248 -4,432 -1,148 2,676 1,636 -
NP 10,120 13,912 15,996 8,624 3,088 7,444 0 -
-
NP to SH 10,196 13,280 15,812 8,476 3,088 7,444 -1,180 -
-
Tax Rate 32.82% 26.79% 28.09% 33.95% 27.10% -56.12% - -
Total Cost 201,704 141,180 189,800 103,396 109,708 153,864 118,100 9.32%
-
Net Worth 172,293 166,586 144,130 97,618 87,337 49,093 28,503 34.93%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 172,293 166,586 144,130 97,618 87,337 49,093 28,503 34.93%
NOSH 118,009 117,314 105,978 98,604 77,979 57,085 19,932 34.46%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 4.78% 8.97% 7.77% 7.70% 2.74% 4.61% 0.00% -
ROE 5.92% 7.97% 10.97% 8.68% 3.54% 15.16% -4.14% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 179.50 132.20 194.19 113.61 144.65 282.57 592.50 -18.03%
EPS 8.64 11.32 14.92 8.60 3.96 13.04 -5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.42 1.36 0.99 1.12 0.86 1.43 0.34%
Adjusted Per Share Value based on latest NOSH - 98,604
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 26.45 19.37 25.70 13.99 14.08 20.14 14.75 10.21%
EPS 1.27 1.66 1.97 1.06 0.39 0.93 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.208 0.18 0.1219 0.1091 0.0613 0.0356 34.92%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.71 1.01 0.88 0.93 1.41 2.09 0.98 -
P/RPS 0.40 0.76 0.45 0.82 0.97 0.74 0.17 15.31%
P/EPS 8.22 8.92 5.90 10.82 35.61 16.03 -16.55 -
EY 12.17 11.21 16.95 9.24 2.81 6.24 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.65 0.94 1.26 2.43 0.69 -5.54%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 31/10/08 30/10/07 20/11/06 28/10/05 28/10/04 29/10/03 25/10/02 -
Price 0.54 1.06 1.05 0.76 1.49 4.22 0.86 -
P/RPS 0.30 0.80 0.54 0.67 1.03 1.49 0.15 12.23%
P/EPS 6.25 9.36 7.04 8.84 37.63 32.36 -14.53 -
EY 16.00 10.68 14.21 11.31 2.66 3.09 -6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.75 0.77 0.77 1.33 4.91 0.60 -7.73%

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