[GADANG] YoY 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- 3.72%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 62,374 66,984 34,629 69,793 48,554 29,999 31,954 11.78%
PBT 4,907 2,260 3,249 5,742 5,064 1,122 867 33.46%
Tax -1,406 -452 -817 -1,586 -1,557 -310 52 -
NP 3,501 1,808 2,432 4,156 3,507 812 919 24.94%
-
NP to SH 3,420 1,874 2,370 4,100 3,621 812 919 24.46%
-
Tax Rate 28.65% 20.00% 25.15% 27.62% 30.75% 27.63% -6.00% -
Total Cost 58,873 65,176 32,197 65,637 45,047 29,187 31,035 11.25%
-
Net Worth 177,030 173,256 169,791 149,379 134,464 92,026 56,799 20.83%
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 177,030 173,256 169,791 149,379 134,464 92,026 56,799 20.83%
NOSH 118,020 117,861 117,910 105,943 105,877 90,222 63,819 10.77%
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 5.61% 2.70% 7.02% 5.95% 7.22% 2.71% 2.88% -
ROE 1.93% 1.08% 1.40% 2.74% 2.69% 0.88% 1.62% -
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 52.85 56.83 29.37 65.88 45.86 33.25 50.07 0.90%
EPS 2.98 1.59 2.01 3.87 3.42 0.90 1.44 12.87%
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 7.79 8.36 4.32 8.71 6.06 3.75 3.99 11.78%
EPS 0.43 0.23 0.30 0.51 0.45 0.10 0.11 25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.221 0.2163 0.212 0.1865 0.1679 0.1149 0.0709 20.84%
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 1.51 0.91 3.40 1.62 1.66 4.51 9.23 -26.02%
P/EPS 27.61 32.70 49.75 27.65 22.22 166.67 320.83 -33.52%
EY 3.62 3.06 2.01 3.62 4.50 0.60 0.31 50.56%
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 2.08 0.86 3.06 1.65 2.18 4.36 9.15 -21.86%
P/EPS 37.96 30.82 44.78 28.17 29.24 161.11 318.06 -29.80%
EY 2.63 3.24 2.23 3.55 3.42 0.62 0.31 42.76%
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