[GADANG] QoQ Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -77.92%
YoY- -63.97%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 285,328 350,486 369,304 406,388 330,532 270,454 243,450 11.12%
PBT 18,468 -1,197 8,996 6,948 30,812 19,064 20,084 -5.42%
Tax -5,284 -2,978 -2,526 -1,814 -7,984 -5,225 -5,484 -2.43%
NP 13,184 -4,175 6,469 5,134 22,828 13,839 14,600 -6.55%
-
NP to SH 12,772 -4,404 6,157 5,022 22,744 14,867 15,264 -11.17%
-
Tax Rate 28.61% - 28.08% 26.11% 25.91% 27.41% 27.31% -
Total Cost 272,144 354,661 362,834 401,254 307,704 256,615 228,850 12.20%
-
Net Worth 238,489 209,657 219,808 195,620 117,955 188,840 181,719 19.81%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 238,489 209,657 219,808 195,620 117,955 188,840 181,719 19.81%
NOSH 197,098 176,182 178,706 160,344 117,955 118,025 118,000 40.64%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 4.62% -1.19% 1.75% 1.26% 6.91% 5.12% 6.00% -
ROE 5.36% -2.10% 2.80% 2.57% 19.28% 7.87% 8.40% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 144.76 198.93 206.65 253.45 280.22 229.15 206.31 -20.98%
EPS 6.48 -2.24 3.81 3.48 19.28 12.64 13.20 -37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.23 1.22 1.00 1.60 1.54 -14.81%
Adjusted Per Share Value based on latest NOSH - 194,354
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 39.19 48.14 50.72 55.82 45.40 37.15 33.44 11.12%
EPS 1.75 -0.60 0.85 0.69 3.12 2.04 2.10 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3276 0.288 0.3019 0.2687 0.162 0.2594 0.2496 19.81%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.62 0.68 0.71 0.69 0.81 0.83 0.94 -
P/RPS 0.43 0.34 0.34 0.27 0.29 0.36 0.46 -4.38%
P/EPS 9.57 -27.20 20.61 22.03 4.20 6.59 7.27 20.05%
EY 10.45 -3.68 4.85 4.54 23.80 15.18 13.76 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.58 0.57 0.81 0.52 0.61 -11.22%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 29/07/11 28/04/11 27/01/11 28/10/10 29/07/10 29/04/10 -
Price 0.62 0.68 0.70 0.80 0.72 0.95 0.92 -
P/RPS 0.43 0.34 0.34 0.32 0.26 0.41 0.45 -2.97%
P/EPS 9.57 -27.20 20.32 25.54 3.73 7.54 7.11 21.84%
EY 10.45 -3.68 4.92 3.92 26.78 13.26 14.06 -17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.57 0.66 0.72 0.59 0.60 -10.24%

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