[GADANG] YoY Quarter Result on 31-May-2003 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 186.13%
YoY- 208.12%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 60,751 30,308 28,493 27,432 23,146 40,560 15,840 25.09%
PBT 6,060 3,748 1,159 1,003 -2,667 42 -3,980 -
Tax -1,898 -1,320 -763 1,928 2,667 -42 3,980 -
NP 4,162 2,428 396 2,931 0 0 0 -
-
NP to SH 4,143 2,391 396 2,931 -2,711 -3,264 -2,505 -
-
Tax Rate 31.32% 35.22% 65.83% -192.22% - 100.00% - -
Total Cost 56,589 27,880 28,097 24,501 23,146 40,560 15,840 23.62%
-
Net Worth 139,865 91,609 85,924 50,128 28,861 33,441 35,814 25.47%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 2,119 - - - - - - -
Div Payout % 51.15% - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 139,865 91,609 85,924 50,128 28,861 33,441 35,814 25.47%
NOSH 105,959 91,609 74,716 50,128 19,904 19,905 19,896 32.13%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 6.85% 8.01% 1.39% 10.68% 0.00% 0.00% 0.00% -
ROE 2.96% 2.61% 0.46% 5.85% -9.39% -9.76% -6.99% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 57.33 33.08 38.13 54.72 116.28 203.76 79.61 -5.32%
EPS 3.91 2.61 0.53 4.41 -13.62 -16.40 -12.59 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.00 1.15 1.00 1.45 1.68 1.80 -5.03%
Adjusted Per Share Value based on latest NOSH - 50,128
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 7.59 3.78 3.56 3.43 2.89 5.06 1.98 25.08%
EPS 0.52 0.30 0.05 0.37 -0.34 -0.41 -0.31 -
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1144 0.1073 0.0626 0.036 0.0418 0.0447 25.48%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.80 1.35 1.83 0.83 1.30 0.89 2.20 -
P/RPS 1.40 4.08 4.80 1.52 1.12 0.44 2.76 -10.69%
P/EPS 20.46 51.72 345.28 14.20 -9.54 -5.43 -17.47 -
EY 4.89 1.93 0.29 7.04 -10.48 -18.42 -5.72 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.35 1.59 0.83 0.90 0.53 1.22 -10.90%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/07/06 28/07/05 29/07/04 30/07/03 30/07/02 30/07/01 27/07/00 -
Price 0.93 0.88 1.59 1.66 1.07 0.85 1.71 -
P/RPS 1.62 2.66 4.17 3.03 0.92 0.42 2.15 -4.60%
P/EPS 23.79 33.72 300.00 28.39 -7.86 -5.18 -13.58 -
EY 4.20 2.97 0.33 3.52 -12.73 -19.29 -7.36 -
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 1.38 1.66 0.74 0.51 0.95 -4.96%

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