[GADANG] QoQ Cumulative Quarter Result on 28-Feb-2010 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 64.25%
YoY- 384.06%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 203,194 82,633 270,454 182,588 120,784 58,410 246,693 -12.12%
PBT 3,474 7,703 19,064 15,063 8,984 4,077 9,694 -49.51%
Tax -907 -1,996 -5,225 -4,113 -2,502 -1,096 -6,149 -72.05%
NP 2,567 5,707 13,839 10,950 6,482 2,981 3,545 -19.34%
-
NP to SH 2,511 5,686 14,867 11,448 6,970 3,550 3,030 -11.76%
-
Tax Rate 26.11% 25.91% 27.41% 27.31% 27.85% 26.88% 63.43% -
Total Cost 200,627 76,926 256,615 171,638 114,302 55,429 243,148 -12.01%
-
Net Worth 195,620 117,955 188,840 181,720 177,139 118,159 171,265 9.26%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 195,620 117,955 188,840 181,720 177,139 118,159 171,265 9.26%
NOSH 160,344 117,955 118,025 118,000 118,092 118,159 118,113 22.58%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.26% 6.91% 5.12% 6.00% 5.37% 5.10% 1.44% -
ROE 1.28% 4.82% 7.87% 6.30% 3.93% 3.00% 1.77% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 126.72 70.05 229.15 154.74 102.28 49.43 208.86 -28.30%
EPS 1.74 4.82 12.64 9.90 6.24 3.01 2.57 -22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.60 1.54 1.50 1.00 1.45 -10.86%
Adjusted Per Share Value based on latest NOSH - 118,164
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 27.91 11.35 37.15 25.08 16.59 8.02 33.88 -12.11%
EPS 0.34 0.78 2.04 1.57 0.96 0.49 0.42 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2687 0.162 0.2594 0.2496 0.2433 0.1623 0.2352 9.27%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.69 0.81 0.83 0.94 0.80 0.63 0.54 -
P/RPS 0.54 1.16 0.36 0.61 0.78 1.27 0.26 62.71%
P/EPS 44.06 16.80 6.59 9.69 13.55 20.97 21.05 63.55%
EY 2.27 5.95 15.18 10.32 7.38 4.77 4.75 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.52 0.61 0.53 0.63 0.37 33.35%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 27/01/11 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 -
Price 0.80 0.72 0.95 0.92 1.10 0.64 0.64 -
P/RPS 0.63 1.03 0.41 0.59 1.08 1.29 0.31 60.37%
P/EPS 51.09 14.94 7.54 9.48 18.64 21.30 24.95 61.18%
EY 1.96 6.70 13.26 10.55 5.37 4.69 4.01 -37.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.59 0.60 0.73 0.64 0.44 31.00%

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