[GADANG] YoY Quarter Result on 31-May-2006 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 91.54%
YoY- 73.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 81,875 61,121 49,354 60,751 30,308 28,493 27,432 19.97%
PBT 5,218 2,122 5,203 6,060 3,748 1,159 1,003 31.60%
Tax -3,426 -1,063 -2,258 -1,898 -1,320 -763 1,928 -
NP 1,792 1,059 2,945 4,162 2,428 396 2,931 -7.86%
-
NP to SH 954 1,142 2,832 4,143 2,391 396 2,931 -17.04%
-
Tax Rate 65.66% 50.09% 43.40% 31.32% 35.22% 65.83% -192.22% -
Total Cost 80,083 60,062 46,409 56,589 27,880 28,097 24,501 21.80%
-
Net Worth 169,600 169,534 163,160 139,865 91,609 85,924 50,128 22.50%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - 2,943 2,913 2,119 - - - -
Div Payout % - 257.73% 102.88% 51.15% - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 169,600 169,534 163,160 139,865 91,609 85,924 50,128 22.50%
NOSH 117,777 117,731 116,543 105,959 91,609 74,716 50,128 15.28%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 2.19% 1.73% 5.97% 6.85% 8.01% 1.39% 10.68% -
ROE 0.56% 0.67% 1.74% 2.96% 2.61% 0.46% 5.85% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 69.52 51.92 42.35 57.33 33.08 38.13 54.72 4.06%
EPS 0.81 0.97 2.43 3.91 2.61 0.53 4.41 -24.58%
DPS 0.00 2.50 2.50 2.00 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.40 1.32 1.00 1.15 1.00 6.25%
Adjusted Per Share Value based on latest NOSH - 105,959
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 10.22 7.63 6.16 7.59 3.78 3.56 3.43 19.93%
EPS 0.12 0.14 0.35 0.52 0.30 0.05 0.37 -17.09%
DPS 0.00 0.37 0.36 0.26 0.00 0.00 0.00 -
NAPS 0.2118 0.2117 0.2037 0.1746 0.1144 0.1073 0.0626 22.50%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.54 0.78 0.90 0.80 1.35 1.83 0.83 -
P/RPS 0.78 1.50 2.13 1.40 4.08 4.80 1.52 -10.51%
P/EPS 66.67 80.41 37.04 20.46 51.72 345.28 14.20 29.37%
EY 1.50 1.24 2.70 4.89 1.93 0.29 7.04 -22.69%
DY 0.00 3.21 2.78 2.50 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.64 0.61 1.35 1.59 0.83 -12.19%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 29/07/08 26/07/07 31/07/06 28/07/05 29/07/04 30/07/03 -
Price 0.64 0.68 1.32 0.93 0.88 1.59 1.66 -
P/RPS 0.92 1.31 3.12 1.62 2.66 4.17 3.03 -18.00%
P/EPS 79.01 70.10 54.32 23.79 33.72 300.00 28.39 18.58%
EY 1.27 1.43 1.84 4.20 2.97 0.33 3.52 -15.61%
DY 0.00 3.68 1.89 2.15 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.94 0.70 0.88 1.38 1.66 -19.83%

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