[GADANG] YoY Annualized Quarter Result on 31-Aug-2007 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -3.76%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 330,532 233,640 211,824 155,092 205,796 112,020 112,796 19.61%
PBT 30,812 16,308 15,064 19,004 22,244 13,056 4,236 39.17%
Tax -7,984 -4,384 -4,944 -5,092 -6,248 -4,432 -1,148 38.13%
NP 22,828 11,924 10,120 13,912 15,996 8,624 3,088 39.55%
-
NP to SH 22,744 14,200 10,196 13,280 15,812 8,476 3,088 39.46%
-
Tax Rate 25.91% 26.88% 32.82% 26.79% 28.09% 33.95% 27.10% -
Total Cost 307,704 221,716 201,704 141,180 189,800 103,396 109,708 18.74%
-
Net Worth 117,955 118,159 172,293 166,586 144,130 97,618 87,337 5.13%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 117,955 118,159 172,293 166,586 144,130 97,618 87,337 5.13%
NOSH 117,955 118,159 118,009 117,314 105,978 98,604 77,979 7.13%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 6.91% 5.10% 4.78% 8.97% 7.77% 7.70% 2.74% -
ROE 19.28% 12.02% 5.92% 7.97% 10.97% 8.68% 3.54% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 280.22 197.73 179.50 132.20 194.19 113.61 144.65 11.64%
EPS 19.28 12.04 8.64 11.32 14.92 8.60 3.96 30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.46 1.42 1.36 0.99 1.12 -1.87%
Adjusted Per Share Value based on latest NOSH - 117,314
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 41.27 29.17 26.45 19.37 25.70 13.99 14.08 19.61%
EPS 2.84 1.77 1.27 1.66 1.97 1.06 0.39 39.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.1475 0.2151 0.208 0.18 0.1219 0.1091 5.12%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.81 0.63 0.71 1.01 0.88 0.93 1.41 -
P/RPS 0.29 0.32 0.40 0.76 0.45 0.82 0.97 -18.22%
P/EPS 4.20 5.24 8.22 8.92 5.90 10.82 35.61 -29.95%
EY 23.80 19.08 12.17 11.21 16.95 9.24 2.81 42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.63 0.49 0.71 0.65 0.94 1.26 -7.09%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 28/10/10 29/10/09 31/10/08 30/10/07 20/11/06 28/10/05 28/10/04 -
Price 0.72 0.64 0.54 1.06 1.05 0.76 1.49 -
P/RPS 0.26 0.32 0.30 0.80 0.54 0.67 1.03 -20.49%
P/EPS 3.73 5.33 6.25 9.36 7.04 8.84 37.63 -31.95%
EY 26.78 18.78 16.00 10.68 14.21 11.31 2.66 46.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.37 0.75 0.77 0.77 1.33 -9.71%

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