[GADANG] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 61.71%
YoY- 25.87%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 139,849 144,562 161,308 138,086 147,538 166,636 118,100 11.93%
PBT 4,240 4,116 4,768 -2,096 -4,132 -2,700 -1,636 -
Tax 396 1,444 2,676 -961 -3,852 -2,470 1,636 -61.19%
NP 4,636 5,560 7,444 -3,057 -7,984 -5,170 0 -
-
NP to SH 4,636 5,560 7,444 -3,057 -7,984 -5,170 -1,180 -
-
Tax Rate -9.34% -35.08% -56.12% - - - - -
Total Cost 135,213 139,002 153,864 141,143 155,522 171,806 118,100 9.44%
-
Net Worth 58,889 53,786 49,093 39,503 33,771 33,057 28,503 62.28%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 58,889 53,786 49,093 39,503 33,771 33,057 28,503 62.28%
NOSH 62,648 60,434 57,085 39,902 36,312 29,781 19,932 114.72%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 3.31% 3.85% 4.61% -2.21% -5.41% -3.10% 0.00% -
ROE 7.87% 10.34% 15.16% -7.74% -23.64% -15.64% -4.14% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 223.23 239.20 282.57 346.06 406.30 559.54 592.50 -47.86%
EPS 7.40 9.20 13.04 -7.66 -21.99 -17.36 -5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.86 0.99 0.93 1.11 1.43 -24.41%
Adjusted Per Share Value based on latest NOSH - 50,128
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 17.46 18.05 20.14 17.24 18.42 20.81 14.75 11.91%
EPS 0.58 0.69 0.93 -0.38 -1.00 -0.65 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0672 0.0613 0.0493 0.0422 0.0413 0.0356 62.21%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.88 4.62 2.09 0.83 0.90 0.95 0.98 -
P/RPS 0.84 1.93 0.74 0.24 0.22 0.17 0.17 190.38%
P/EPS 25.41 50.22 16.03 -10.83 -4.09 -5.47 -16.55 -
EY 3.94 1.99 6.24 -9.23 -24.43 -18.27 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 5.19 2.43 0.84 0.97 0.86 0.69 103.42%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 29/01/04 29/10/03 30/07/03 22/05/03 28/01/03 25/10/02 -
Price 1.85 4.58 4.22 1.66 0.90 0.99 0.86 -
P/RPS 0.83 1.91 1.49 0.48 0.22 0.18 0.15 213.16%
P/EPS 25.00 49.78 32.36 -21.67 -4.09 -5.70 -14.53 -
EY 4.00 2.01 3.09 -4.62 -24.43 -17.54 -6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 5.15 4.91 1.68 0.97 0.89 0.60 121.06%

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