[GADANG] QoQ Cumulative Quarter Result on 30-Nov-2023 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
30-Nov-2023 [#2]
Profit Trend
QoQ- 22.57%
YoY- 127.75%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 433,072 291,918 129,475 496,073 382,122 258,139 127,416 126.22%
PBT 19,633 12,557 8,810 -27,897 9,290 8,782 6,119 117.69%
Tax -7,905 -6,888 -3,324 -13,299 -10,157 -4,903 -2,507 115.18%
NP 11,728 5,669 5,486 -41,196 -867 3,879 3,612 119.42%
-
NP to SH 14,080 7,609 6,208 -29,325 -1,619 3,341 3,243 166.37%
-
Tax Rate 40.26% 54.85% 37.73% - 109.33% 55.83% 40.97% -
Total Cost 421,344 286,249 123,989 537,269 382,989 254,260 123,804 126.42%
-
Net Worth 800,867 800,867 800,867 793,586 815,428 815,428 829,989 -2.35%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 800,867 800,867 800,867 793,586 815,428 815,428 829,989 -2.35%
NOSH 728,061 728,061 728,061 728,061 728,061 728,061 728,061 0.00%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 2.71% 1.94% 4.24% -8.30% -0.23% 1.50% 2.83% -
ROE 1.76% 0.95% 0.78% -3.70% -0.20% 0.41% 0.39% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 59.48 40.10 17.78 68.14 52.48 35.46 17.50 126.22%
EPS 1.93 1.05 0.85 -4.03 -0.22 0.46 0.45 164.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.09 1.12 1.12 1.14 -2.35%
Adjusted Per Share Value based on latest NOSH - 728,061
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 59.48 40.10 17.78 68.14 52.48 35.46 17.50 126.22%
EPS 1.93 1.05 0.85 -4.03 -0.22 0.46 0.45 164.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.09 1.12 1.12 1.14 -2.35%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.38 0.33 0.345 0.29 0.305 0.325 0.345 -
P/RPS 0.64 0.82 1.94 0.43 0.58 0.92 1.97 -52.77%
P/EPS 19.65 31.58 40.46 -7.20 -137.16 70.82 77.45 -59.95%
EY 5.09 3.17 2.47 -13.89 -0.73 1.41 1.29 149.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.31 0.27 0.27 0.29 0.30 10.83%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 22/04/24 24/01/24 25/10/23 28/07/23 26/04/23 18/01/23 26/10/22 -
Price 0.39 0.41 0.315 0.335 0.295 0.335 0.30 -
P/RPS 0.66 1.02 1.77 0.49 0.56 0.94 1.71 -47.01%
P/EPS 20.17 39.23 36.94 -8.32 -132.66 73.00 67.35 -55.27%
EY 4.96 2.55 2.71 -12.02 -0.75 1.37 1.48 124.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.29 0.31 0.26 0.30 0.26 21.93%

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