[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2007 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 71.39%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 52,956 171,873 111,382 73,402 38,773 225,955 176,709 -55.05%
PBT 3,766 11,413 9,567 8,000 4,751 21,578 16,247 -62.09%
Tax -1,236 -3,793 -2,589 -2,090 -1,273 -7,540 -4,738 -59.00%
NP 2,530 7,620 6,978 5,910 3,478 14,038 11,509 -63.40%
-
NP to SH 2,549 7,516 6,811 5,690 3,320 13,799 11,355 -62.89%
-
Tax Rate 32.82% 33.23% 27.06% 26.12% 26.79% 34.94% 29.16% -
Total Cost 50,426 164,253 104,404 67,492 35,295 211,917 165,200 -54.50%
-
Net Worth 172,293 169,434 168,216 169,289 166,586 153,136 147,550 10.83%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 2,941 - - - 2,734 - -
Div Payout % - 39.14% - - - 19.82% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 172,293 169,434 168,216 169,289 166,586 153,136 147,550 10.83%
NOSH 118,009 117,662 117,633 117,561 117,314 109,383 106,920 6.76%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 4.78% 4.43% 6.26% 8.05% 8.97% 6.21% 6.51% -
ROE 1.48% 4.44% 4.05% 3.36% 1.99% 9.01% 7.70% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 44.87 146.07 94.69 62.44 33.05 206.57 165.27 -57.90%
EPS 2.16 6.39 5.79 4.84 2.83 12.62 10.62 -65.24%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.46 1.44 1.43 1.44 1.42 1.40 1.38 3.81%
Adjusted Per Share Value based on latest NOSH - 117,910
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 6.61 21.46 13.91 9.17 4.84 28.21 22.06 -55.05%
EPS 0.32 0.94 0.85 0.71 0.41 1.72 1.42 -62.80%
DPS 0.00 0.37 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.2151 0.2116 0.21 0.2114 0.208 0.1912 0.1842 10.83%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.71 0.78 0.89 1.00 1.01 0.90 1.10 -
P/RPS 1.58 0.53 0.94 1.60 3.06 0.44 0.67 76.70%
P/EPS 32.87 12.21 15.37 20.66 35.69 7.13 10.36 115.16%
EY 3.04 8.19 6.51 4.84 2.80 14.02 9.65 -53.53%
DY 0.00 3.21 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.49 0.54 0.62 0.69 0.71 0.64 0.80 -27.77%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 29/07/08 29/04/08 29/01/08 30/10/07 26/07/07 16/04/07 -
Price 0.54 0.68 0.80 0.90 1.06 1.32 1.10 -
P/RPS 1.20 0.47 0.84 1.44 3.21 0.64 0.67 47.22%
P/EPS 25.00 10.65 13.82 18.60 37.46 10.46 10.36 79.42%
EY 4.00 9.39 7.24 5.38 2.67 9.56 9.65 -44.25%
DY 0.00 3.68 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.37 0.47 0.56 0.62 0.75 0.94 0.80 -40.05%

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