[GADANG] YoY Cumulative Quarter Result on 30-Nov-2006 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 103.72%
YoY- 40.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 120,784 119,940 73,402 121,242 76,559 58,198 72,281 8.92%
PBT 8,984 6,026 8,000 11,303 8,329 2,130 2,058 27.81%
Tax -2,502 -1,688 -2,090 -3,148 -2,665 -586 722 -
NP 6,482 4,338 5,910 8,155 5,664 1,544 2,780 15.13%
-
NP to SH 6,970 4,422 5,690 8,053 5,741 1,544 2,780 16.53%
-
Tax Rate 27.85% 28.01% 26.12% 27.85% 32.00% 27.51% -35.08% -
Total Cost 114,302 115,602 67,492 113,087 70,895 56,654 69,501 8.63%
-
Net Worth 177,139 173,342 169,289 149,601 125,491 86,059 53,786 21.95%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 177,139 173,342 169,289 149,601 125,491 86,059 53,786 21.95%
NOSH 118,092 117,920 117,561 106,100 98,812 84,371 60,434 11.80%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 5.37% 3.62% 8.05% 6.73% 7.40% 2.65% 3.85% -
ROE 3.93% 2.55% 3.36% 5.38% 4.57% 1.79% 5.17% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 102.28 101.71 62.44 114.27 77.48 68.98 119.60 -2.57%
EPS 6.24 3.75 4.84 7.59 5.61 1.83 4.60 5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.41 1.27 1.02 0.89 9.08%
Adjusted Per Share Value based on latest NOSH - 105,943
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 15.08 14.98 9.17 15.14 9.56 7.27 9.03 8.91%
EPS 0.87 0.55 0.71 1.01 0.72 0.19 0.35 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.2164 0.2114 0.1868 0.1567 0.1075 0.0672 21.94%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.80 0.52 1.00 1.07 0.76 1.50 4.62 -
P/RPS 0.78 0.51 1.60 0.94 0.98 2.17 3.86 -23.37%
P/EPS 13.55 13.87 20.66 14.10 13.08 81.97 100.43 -28.36%
EY 7.38 7.21 4.84 7.09 7.64 1.22 1.00 39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.69 0.76 0.60 1.47 5.19 -31.60%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 21/01/09 29/01/08 25/01/07 26/01/06 27/01/05 29/01/04 -
Price 1.10 0.49 0.90 1.09 1.00 1.45 4.58 -
P/RPS 1.08 0.48 1.44 0.95 1.29 2.10 3.83 -19.00%
P/EPS 18.64 13.07 18.60 14.36 17.21 79.23 99.57 -24.34%
EY 5.37 7.65 5.38 6.96 5.81 1.26 1.00 32.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.33 0.62 0.77 0.79 1.42 5.15 -27.77%

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