[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 96.34%
YoY- 57.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 82,633 270,454 182,588 120,784 58,410 246,693 163,226 -36.40%
PBT 7,703 19,064 15,063 8,984 4,077 9,694 3,374 73.12%
Tax -1,996 -5,225 -4,113 -2,502 -1,096 -6,149 -1,220 38.72%
NP 5,707 13,839 10,950 6,482 2,981 3,545 2,154 91.13%
-
NP to SH 5,686 14,867 11,448 6,970 3,550 3,030 2,365 79.18%
-
Tax Rate 25.91% 27.41% 27.31% 27.85% 26.88% 63.43% 36.16% -
Total Cost 76,926 256,615 171,638 114,302 55,429 243,148 161,072 -38.81%
-
Net Worth 117,955 188,840 181,720 177,139 118,159 171,265 169,097 -21.29%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 117,955 188,840 181,720 177,139 118,159 171,265 169,097 -21.29%
NOSH 117,955 118,025 118,000 118,092 118,159 118,113 118,250 -0.16%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 6.91% 5.12% 6.00% 5.37% 5.10% 1.44% 1.32% -
ROE 4.82% 7.87% 6.30% 3.93% 3.00% 1.77% 1.40% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 70.05 229.15 154.74 102.28 49.43 208.86 138.03 -36.29%
EPS 4.82 12.64 9.90 6.24 3.01 2.57 2.00 79.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.60 1.54 1.50 1.00 1.45 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 118,020
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 11.35 37.15 25.08 16.59 8.02 33.88 22.42 -36.40%
EPS 0.78 2.04 1.57 0.96 0.49 0.42 0.32 80.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.2594 0.2496 0.2433 0.1623 0.2352 0.2323 -21.30%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.81 0.83 0.94 0.80 0.63 0.54 0.50 -
P/RPS 1.16 0.36 0.61 0.78 1.27 0.26 0.36 117.69%
P/EPS 16.80 6.59 9.69 13.55 20.97 21.05 25.00 -23.22%
EY 5.95 15.18 10.32 7.38 4.77 4.75 4.00 30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.61 0.53 0.63 0.37 0.35 74.69%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 29/04/10 28/01/10 29/10/09 30/07/09 23/04/09 -
Price 0.72 0.95 0.92 1.10 0.64 0.64 0.57 -
P/RPS 1.03 0.41 0.59 1.08 1.29 0.31 0.41 84.49%
P/EPS 14.94 7.54 9.48 18.64 21.30 24.95 28.50 -34.90%
EY 6.70 13.26 10.55 5.37 4.69 4.01 3.51 53.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.59 0.60 0.73 0.64 0.44 0.40 47.81%

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