[GADANG] QoQ Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -14.51%
YoY- -58.52%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 124,134 125,082 116,396 112,796 133,380 139,849 144,562 -9.64%
PBT 7,494 4,688 4,260 4,236 4,337 4,240 4,116 49.05%
Tax -2,808 -1,321 -1,172 -1,148 -725 396 1,444 -
NP 4,686 3,366 3,088 3,088 3,612 4,636 5,560 -10.76%
-
NP to SH 5,030 3,366 3,088 3,088 3,612 4,636 5,560 -6.45%
-
Tax Rate 37.47% 28.18% 27.51% 27.10% 16.72% -9.34% -35.08% -
Total Cost 119,448 121,716 113,308 109,708 129,768 135,213 139,002 -9.60%
-
Net Worth 111,850 87,099 86,059 87,337 74,052 58,889 53,786 62.84%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 111,850 87,099 86,059 87,337 74,052 58,889 53,786 62.84%
NOSH 90,201 87,979 84,371 77,979 65,532 62,648 60,434 30.57%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 3.77% 2.69% 2.65% 2.74% 2.71% 3.31% 3.85% -
ROE 4.50% 3.87% 3.59% 3.54% 4.88% 7.87% 10.34% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 137.62 142.17 137.96 144.65 203.53 223.23 239.20 -30.80%
EPS 5.58 3.83 3.66 3.96 5.51 7.40 9.20 -28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 0.99 1.02 1.12 1.13 0.94 0.89 24.71%
Adjusted Per Share Value based on latest NOSH - 77,979
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 17.05 17.18 15.99 15.49 18.32 19.21 19.86 -9.66%
EPS 0.69 0.46 0.42 0.42 0.50 0.64 0.76 -6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.1196 0.1182 0.12 0.1017 0.0809 0.0739 62.79%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.35 1.42 1.50 1.41 1.83 1.88 4.62 -
P/RPS 0.98 1.00 1.09 0.97 0.90 0.84 1.93 -36.32%
P/EPS 24.21 37.11 40.98 35.61 33.20 25.41 50.22 -38.49%
EY 4.13 2.69 2.44 2.81 3.01 3.94 1.99 62.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.43 1.47 1.26 1.62 2.00 5.19 -64.63%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 29/04/04 29/01/04 -
Price 0.88 1.43 1.45 1.49 1.59 1.85 4.58 -
P/RPS 0.64 1.01 1.05 1.03 0.78 0.83 1.91 -51.72%
P/EPS 15.78 37.37 39.62 37.63 28.85 25.00 49.78 -53.47%
EY 6.34 2.68 2.52 2.66 3.47 4.00 2.01 114.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.44 1.42 1.33 1.41 1.97 5.15 -73.28%

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