[GADANG] YoY TTM Result on 28-Feb-2009 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -47.53%
YoY- -63.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 243,326 355,286 264,463 224,347 160,736 237,460 155,186 7.77%
PBT 1,117 11,353 20,281 5,496 14,770 22,306 15,116 -35.19%
Tax -4,309 -2,978 -7,539 -2,283 -4,847 -6,635 -4,857 -1.97%
NP -3,192 8,375 12,742 3,213 9,923 15,671 10,259 -
-
NP to SH -3,757 8,181 12,402 3,508 9,643 15,500 10,294 -
-
Tax Rate 385.77% 26.23% 37.17% 41.54% 32.82% 29.75% 32.13% -
Total Cost 246,518 346,911 251,721 221,134 150,813 221,789 144,927 9.24%
-
Net Worth 239,020 266,806 181,973 169,052 168,739 149,938 136,777 9.74%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - 2,943 2,913 2,119 - -
Div Payout % - - - 83.90% 30.21% 13.67% - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 239,020 266,806 181,973 169,052 168,739 149,938 136,777 9.74%
NOSH 195,918 216,915 118,164 118,218 118,000 108,651 106,029 10.76%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin -1.31% 2.36% 4.82% 1.43% 6.17% 6.60% 6.61% -
ROE -1.57% 3.07% 6.82% 2.08% 5.71% 10.34% 7.53% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 124.20 163.79 223.81 189.77 136.22 218.55 146.36 -2.69%
EPS -1.92 3.77 10.50 2.97 8.17 14.27 9.71 -
DPS 0.00 0.00 0.00 2.50 2.50 1.95 0.00 -
NAPS 1.22 1.23 1.54 1.43 1.43 1.38 1.29 -0.92%
Adjusted Per Share Value based on latest NOSH - 118,218
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 30.38 44.36 33.02 28.01 20.07 29.65 19.38 7.77%
EPS -0.47 1.02 1.55 0.44 1.20 1.94 1.29 -
DPS 0.00 0.00 0.00 0.37 0.36 0.26 0.00 -
NAPS 0.2985 0.3331 0.2272 0.2111 0.2107 0.1872 0.1708 9.74%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.60 0.71 0.94 0.50 0.89 1.10 0.96 -
P/RPS 0.48 0.43 0.42 0.26 0.65 0.50 0.66 -5.16%
P/EPS -31.29 18.83 8.96 16.85 10.89 7.71 9.89 -
EY -3.20 5.31 11.17 5.93 9.18 12.97 10.11 -
DY 0.00 0.00 0.00 5.00 2.81 1.77 0.00 -
P/NAPS 0.49 0.58 0.61 0.35 0.62 0.80 0.74 -6.63%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 26/04/12 28/04/11 29/04/10 23/04/09 29/04/08 16/04/07 26/04/06 -
Price 0.55 0.70 0.92 0.57 0.80 1.10 1.03 -
P/RPS 0.44 0.43 0.41 0.30 0.59 0.50 0.70 -7.44%
P/EPS -28.68 18.56 8.77 19.21 9.79 7.71 10.61 -
EY -3.49 5.39 11.41 5.21 10.22 12.97 9.43 -
DY 0.00 0.00 0.00 4.39 3.13 1.77 0.00 -
P/NAPS 0.45 0.57 0.60 0.40 0.56 0.80 0.80 -9.13%

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