[GADANG] YoY TTM Result on 29-Feb-2004 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 177.69%
YoY- 173.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 237,460 155,186 122,305 132,319 133,800 150,417 94,018 16.68%
PBT 22,306 15,116 4,676 4,184 -5,767 436 -2,644 -
Tax -6,635 -4,857 -1,754 2,225 -2,933 -1,036 3,713 -
NP 15,671 10,259 2,922 6,409 -8,700 -600 1,069 56.40%
-
NP to SH 15,500 10,294 2,922 6,409 -8,700 -4,676 -1,539 -
-
Tax Rate 29.75% 32.13% 37.51% -53.18% - 237.61% - -
Total Cost 221,789 144,927 119,383 125,910 142,500 151,017 92,949 15.59%
-
Net Worth 149,938 136,777 95,161 62,487 46,472 31,846 35,851 26.91%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 2,119 - - - - - - -
Div Payout % 13.67% - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 149,938 136,777 95,161 62,487 46,472 31,846 35,851 26.91%
NOSH 108,651 106,029 96,122 66,476 49,970 19,903 19,807 32.78%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 6.60% 6.61% 2.39% 4.84% -6.50% -0.40% 1.14% -
ROE 10.34% 7.53% 3.07% 10.26% -18.72% -14.68% -4.29% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 218.55 146.36 127.24 199.05 267.76 755.72 474.65 -12.12%
EPS 14.27 9.71 3.04 9.64 -17.41 -23.49 -7.77 -
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 0.99 0.94 0.93 1.60 1.81 -4.41%
Adjusted Per Share Value based on latest NOSH - 66,476
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 29.65 19.38 15.27 16.52 16.71 18.78 11.74 16.68%
EPS 1.94 1.29 0.36 0.80 -1.09 -0.58 -0.19 -
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1708 0.1188 0.078 0.058 0.0398 0.0448 26.89%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.10 0.96 1.42 1.88 0.90 1.20 1.00 -
P/RPS 0.50 0.66 1.12 0.94 0.34 0.16 0.21 15.54%
P/EPS 7.71 9.89 46.71 19.50 -5.17 -5.11 -12.87 -
EY 12.97 10.11 2.14 5.13 -19.34 -19.58 -7.77 -
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 1.43 2.00 0.97 0.75 0.55 6.44%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 27/04/01 -
Price 1.10 1.03 1.43 1.85 0.90 1.37 0.80 -
P/RPS 0.50 0.70 1.12 0.93 0.34 0.18 0.17 19.68%
P/EPS 7.71 10.61 47.04 19.19 -5.17 -5.83 -10.30 -
EY 12.97 9.43 2.13 5.21 -19.34 -17.15 -9.71 -
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 1.44 1.97 0.97 0.86 0.44 10.47%

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