[GADANG] YoY Quarter Result on 28-Feb-2005 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 16.01%
YoY- 34.96%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 37,980 55,467 48,319 35,614 32,606 27,336 32,750 2.49%
PBT 1,567 4,943 3,040 1,336 1,122 -1,749 433 23.88%
Tax -499 -1,589 -872 -394 -424 -1,654 -226 14.09%
NP 1,068 3,354 2,168 942 698 -3,403 207 31.41%
-
NP to SH 1,121 3,303 2,163 942 698 -3,403 207 32.48%
-
Tax Rate 31.84% 32.15% 28.68% 29.49% 37.79% - 52.19% -
Total Cost 36,912 52,113 46,151 34,672 31,908 30,739 32,543 2.11%
-
Net Worth 168,739 149,938 136,777 95,161 62,487 46,472 31,846 32.00%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 168,739 149,938 136,777 95,161 62,487 46,472 31,846 32.00%
NOSH 118,000 108,651 106,029 96,122 66,476 49,970 19,903 34.49%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 2.81% 6.05% 4.49% 2.65% 2.14% -12.45% 0.63% -
ROE 0.66% 2.20% 1.58% 0.99% 1.12% -7.32% 0.65% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 32.19 51.05 45.57 37.05 49.05 54.70 164.54 -23.78%
EPS 0.95 3.04 2.04 0.98 1.05 -6.81 1.04 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.29 0.99 0.94 0.93 1.60 -1.85%
Adjusted Per Share Value based on latest NOSH - 96,122
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 4.74 6.93 6.03 4.45 4.07 3.41 4.09 2.48%
EPS 0.14 0.41 0.27 0.12 0.09 -0.42 0.03 29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.1872 0.1708 0.1188 0.078 0.058 0.0398 31.98%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.89 1.10 0.96 1.42 1.88 0.90 1.20 -
P/RPS 2.77 2.15 2.11 3.83 3.83 1.65 0.73 24.86%
P/EPS 93.68 36.18 47.06 144.90 179.05 -13.22 115.38 -3.40%
EY 1.07 2.76 2.13 0.69 0.56 -7.57 0.87 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 0.74 1.43 2.00 0.97 0.75 -3.11%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/04/08 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 -
Price 0.80 1.10 1.03 1.43 1.85 0.90 1.37 -
P/RPS 2.49 2.15 2.26 3.86 3.77 1.65 0.83 20.07%
P/EPS 84.21 36.18 50.49 145.92 176.19 -13.22 131.73 -7.17%
EY 1.19 2.76 1.98 0.69 0.57 -7.57 0.76 7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.80 0.80 1.44 1.97 0.97 0.86 -6.89%

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