[GADANG] YoY Annualized Quarter Result on 31-May-2005 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 49.41%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 171,873 225,955 185,629 124,134 133,380 138,086 133,003 4.36%
PBT 11,413 21,578 17,339 7,494 4,337 -2,096 -2,275 -
Tax -3,793 -7,540 -5,476 -2,808 -725 -961 2,275 -
NP 7,620 14,038 11,863 4,686 3,612 -3,057 0 -
-
NP to SH 7,516 13,799 11,916 5,030 3,612 -3,057 -4,124 -
-
Tax Rate 33.23% 34.94% 31.58% 37.47% 16.72% - - -
Total Cost 164,253 211,917 173,766 119,448 129,768 141,143 133,003 3.57%
-
Net Worth 169,434 153,136 138,494 111,850 74,052 39,503 28,860 34.27%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 2,941 2,734 2,082 - - - - -
Div Payout % 39.14% 19.82% 17.48% - - - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 169,434 153,136 138,494 111,850 74,052 39,503 28,860 34.27%
NOSH 117,662 109,383 104,131 90,201 65,532 39,902 19,903 34.43%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 4.43% 6.21% 6.39% 3.77% 2.71% -2.21% 0.00% -
ROE 4.44% 9.01% 8.60% 4.50% 4.88% -7.74% -14.29% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 146.07 206.57 178.26 137.62 203.53 346.06 668.24 -22.36%
EPS 6.39 12.62 11.44 5.58 5.51 -7.66 -20.72 -
DPS 2.50 2.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.40 1.33 1.24 1.13 0.99 1.45 -0.11%
Adjusted Per Share Value based on latest NOSH - 91,609
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 21.46 28.21 23.18 15.50 16.65 17.24 16.61 4.35%
EPS 0.94 1.72 1.49 0.63 0.45 -0.38 -0.51 -
DPS 0.37 0.34 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.2116 0.1912 0.1729 0.1397 0.0925 0.0493 0.036 34.30%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.78 0.90 0.80 1.35 1.83 0.83 1.30 -
P/RPS 0.53 0.44 0.45 0.98 0.90 0.24 0.19 18.62%
P/EPS 12.21 7.13 6.99 24.21 33.20 -10.83 -6.27 -
EY 8.19 14.02 14.30 4.13 3.01 -9.23 -15.94 -
DY 3.21 2.78 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.60 1.09 1.62 0.84 0.90 -8.15%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/08 26/07/07 31/07/06 28/07/05 29/07/04 30/07/03 30/07/02 -
Price 0.68 1.32 0.93 0.88 1.59 1.66 1.07 -
P/RPS 0.47 0.64 0.52 0.64 0.78 0.48 0.16 19.65%
P/EPS 10.65 10.46 8.13 15.78 28.85 -21.67 -5.16 -
EY 9.39 9.56 12.30 6.34 3.47 -4.62 -19.36 -
DY 3.68 1.89 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.94 0.70 0.71 1.41 1.68 0.74 -7.27%

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