[GADANG] YoY Annualized Quarter Result on 31-Aug-2006 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- 32.7%
YoY- 86.55%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 233,640 211,824 155,092 205,796 112,020 112,796 161,308 6.36%
PBT 16,308 15,064 19,004 22,244 13,056 4,236 4,768 22.72%
Tax -4,384 -4,944 -5,092 -6,248 -4,432 -1,148 2,676 -
NP 11,924 10,120 13,912 15,996 8,624 3,088 7,444 8.16%
-
NP to SH 14,200 10,196 13,280 15,812 8,476 3,088 7,444 11.35%
-
Tax Rate 26.88% 32.82% 26.79% 28.09% 33.95% 27.10% -56.12% -
Total Cost 221,716 201,704 141,180 189,800 103,396 109,708 153,864 6.27%
-
Net Worth 118,159 172,293 166,586 144,130 97,618 87,337 49,093 15.74%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 118,159 172,293 166,586 144,130 97,618 87,337 49,093 15.74%
NOSH 118,159 118,009 117,314 105,978 98,604 77,979 57,085 12.87%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 5.10% 4.78% 8.97% 7.77% 7.70% 2.74% 4.61% -
ROE 12.02% 5.92% 7.97% 10.97% 8.68% 3.54% 15.16% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 197.73 179.50 132.20 194.19 113.61 144.65 282.57 -5.77%
EPS 12.04 8.64 11.32 14.92 8.60 3.96 13.04 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 1.42 1.36 0.99 1.12 0.86 2.54%
Adjusted Per Share Value based on latest NOSH - 105,978
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 29.17 26.45 19.37 25.70 13.99 14.08 20.14 6.36%
EPS 1.77 1.27 1.66 1.97 1.06 0.39 0.93 11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.2151 0.208 0.18 0.1219 0.1091 0.0613 15.74%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.63 0.71 1.01 0.88 0.93 1.41 2.09 -
P/RPS 0.32 0.40 0.76 0.45 0.82 0.97 0.74 -13.02%
P/EPS 5.24 8.22 8.92 5.90 10.82 35.61 16.03 -16.98%
EY 19.08 12.17 11.21 16.95 9.24 2.81 6.24 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.71 0.65 0.94 1.26 2.43 -20.13%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 29/10/09 31/10/08 30/10/07 20/11/06 28/10/05 28/10/04 29/10/03 -
Price 0.64 0.54 1.06 1.05 0.76 1.49 4.22 -
P/RPS 0.32 0.30 0.80 0.54 0.67 1.03 1.49 -22.59%
P/EPS 5.33 6.25 9.36 7.04 8.84 37.63 32.36 -25.94%
EY 18.78 16.00 10.68 14.21 11.31 2.66 3.09 35.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.37 0.75 0.77 0.77 1.33 4.91 -28.77%

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