[GADANG] YoY TTM Result on 28-Feb-2003 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -70.96%
YoY- -86.06%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 155,186 122,305 132,319 133,800 150,417 94,018 47,919 21.62%
PBT 15,116 4,676 4,184 -5,767 436 -2,644 -1,359 -
Tax -4,857 -1,754 2,225 -2,933 -1,036 3,713 1,548 -
NP 10,259 2,922 6,409 -8,700 -600 1,069 189 94.52%
-
NP to SH 10,294 2,922 6,409 -8,700 -4,676 -1,539 -1,567 -
-
Tax Rate 32.13% 37.51% -53.18% - 237.61% - - -
Total Cost 144,927 119,383 125,910 142,500 151,017 92,949 47,730 20.32%
-
Net Worth 136,777 95,161 62,487 46,472 31,846 35,851 38,388 23.57%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 136,777 95,161 62,487 46,472 31,846 35,851 38,388 23.57%
NOSH 106,029 96,122 66,476 49,970 19,903 19,807 19,890 32.15%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 6.61% 2.39% 4.84% -6.50% -0.40% 1.14% 0.39% -
ROE 7.53% 3.07% 10.26% -18.72% -14.68% -4.29% -4.08% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 146.36 127.24 199.05 267.76 755.72 474.65 240.91 -7.96%
EPS 9.71 3.04 9.64 -17.41 -23.49 -7.77 -7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 0.99 0.94 0.93 1.60 1.81 1.93 -6.49%
Adjusted Per Share Value based on latest NOSH - 49,970
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 19.38 15.27 16.52 16.71 18.78 11.74 5.98 21.63%
EPS 1.29 0.36 0.80 -1.09 -0.58 -0.19 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.1188 0.078 0.058 0.0398 0.0448 0.0479 23.59%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.96 1.42 1.88 0.90 1.20 1.00 2.38 -
P/RPS 0.66 1.12 0.94 0.34 0.16 0.21 0.99 -6.53%
P/EPS 9.89 46.71 19.50 -5.17 -5.11 -12.87 -30.21 -
EY 10.11 2.14 5.13 -19.34 -19.58 -7.77 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.43 2.00 0.97 0.75 0.55 1.23 -8.11%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 27/04/01 - -
Price 1.03 1.43 1.85 0.90 1.37 0.80 0.00 -
P/RPS 0.70 1.12 0.93 0.34 0.18 0.17 0.00 -
P/EPS 10.61 47.04 19.19 -5.17 -5.83 -10.30 0.00 -
EY 9.43 2.13 5.21 -19.34 -17.15 -9.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.44 1.97 0.97 0.86 0.44 0.00 -

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