[GADANG] QoQ Annualized Quarter 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- -16.62%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 116,396 112,796 133,380 139,849 144,562 161,308 138,086 -10.73%
PBT 4,260 4,236 4,337 4,240 4,116 4,768 -2,096 -
Tax -1,172 -1,148 -725 396 1,444 2,676 -961 14.10%
NP 3,088 3,088 3,612 4,636 5,560 7,444 -3,057 -
-
NP to SH 3,088 3,088 3,612 4,636 5,560 7,444 -3,057 -
-
Tax Rate 27.51% 27.10% 16.72% -9.34% -35.08% -56.12% - -
Total Cost 113,308 109,708 129,768 135,213 139,002 153,864 141,143 -13.58%
-
Net Worth 86,059 87,337 74,052 58,889 53,786 49,093 39,503 67.81%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 86,059 87,337 74,052 58,889 53,786 49,093 39,503 67.81%
NOSH 84,371 77,979 65,532 62,648 60,434 57,085 39,902 64.51%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 2.65% 2.74% 2.71% 3.31% 3.85% 4.61% -2.21% -
ROE 3.59% 3.54% 4.88% 7.87% 10.34% 15.16% -7.74% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 137.96 144.65 203.53 223.23 239.20 282.57 346.06 -45.74%
EPS 3.66 3.96 5.51 7.40 9.20 13.04 -7.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.12 1.13 0.94 0.89 0.86 0.99 2.00%
Adjusted Per Share Value based on latest NOSH - 66,476
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 15.99 15.49 18.32 19.21 19.86 22.16 18.97 -10.74%
EPS 0.42 0.42 0.50 0.64 0.76 1.02 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.12 0.1017 0.0809 0.0739 0.0674 0.0543 67.72%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.50 1.41 1.83 1.88 4.62 2.09 0.83 -
P/RPS 1.09 0.97 0.90 0.84 1.93 0.74 0.24 173.49%
P/EPS 40.98 35.61 33.20 25.41 50.22 16.03 -10.83 -
EY 2.44 2.81 3.01 3.94 1.99 6.24 -9.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.26 1.62 2.00 5.19 2.43 0.84 45.07%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 27/01/05 28/10/04 29/07/04 29/04/04 29/01/04 29/10/03 30/07/03 -
Price 1.45 1.49 1.59 1.85 4.58 4.22 1.66 -
P/RPS 1.05 1.03 0.78 0.83 1.91 1.49 0.48 68.27%
P/EPS 39.62 37.63 28.85 25.00 49.78 32.36 -21.67 -
EY 2.52 2.66 3.47 4.00 2.01 3.09 -4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.33 1.41 1.97 5.15 4.91 1.68 -10.57%

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