[GADANG] QoQ Annualized Quarter Result on 28-Feb-2002 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- 41.85%
YoY- -246.27%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 166,636 118,100 133,003 146,476 154,214 181,880 118,738 25.32%
PBT -2,700 -1,636 -2,275 522 -82 1,284 1,378 -
Tax -2,470 1,636 2,275 -522 82 -1,284 -1,378 47.50%
NP -5,170 0 0 0 0 0 0 -
-
NP to SH -5,170 -1,180 -4,124 -1,884 -3,240 -3,248 -2,298 71.61%
-
Tax Rate - - - 100.00% - 100.00% 100.00% -
Total Cost 171,806 118,100 133,003 146,476 154,214 181,880 118,738 27.89%
-
Net Worth 33,057 28,503 28,860 31,842 31,643 32,440 33,432 -0.74%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 33,057 28,503 28,860 31,842 31,643 32,440 33,432 -0.74%
NOSH 29,781 19,932 19,903 19,901 19,901 19,901 19,900 30.80%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin -3.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -15.64% -4.14% -14.29% -5.92% -10.24% -10.01% -6.87% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 559.54 592.50 668.24 736.01 774.88 913.88 596.67 -4.18%
EPS -17.36 -5.92 -20.72 -9.47 -16.28 -16.32 -11.55 31.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.43 1.45 1.60 1.59 1.63 1.68 -24.12%
Adjusted Per Share Value based on latest NOSH - 19,903
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 20.81 14.75 16.61 18.29 19.26 22.71 14.83 25.31%
EPS -0.65 -0.15 -0.51 -0.24 -0.40 -0.41 -0.29 71.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0356 0.036 0.0398 0.0395 0.0405 0.0417 -0.63%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.95 0.98 1.30 1.20 1.26 1.29 0.89 -
P/RPS 0.17 0.17 0.19 0.16 0.16 0.14 0.15 8.69%
P/EPS -5.47 -16.55 -6.27 -12.68 -7.74 -7.90 -7.71 -20.43%
EY -18.27 -6.04 -15.94 -7.89 -12.92 -12.65 -12.97 25.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.90 0.75 0.79 0.79 0.53 38.04%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 28/01/03 25/10/02 30/07/02 30/04/02 30/01/02 22/10/01 30/07/01 -
Price 0.99 0.86 1.07 1.37 1.35 1.17 0.85 -
P/RPS 0.18 0.15 0.16 0.19 0.17 0.13 0.14 18.22%
P/EPS -5.70 -14.53 -5.16 -14.47 -8.29 -7.17 -7.36 -15.65%
EY -17.54 -6.88 -19.36 -6.91 -12.06 -13.95 -13.59 18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.60 0.74 0.86 0.85 0.72 0.51 44.89%

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