[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2002 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 92.85%
YoY- 63.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 138,086 110,654 83,318 29,525 133,003 109,857 77,107 47.52%
PBT -2,096 -3,099 -1,350 -409 -2,275 392 -41 1280.74%
Tax -961 -2,889 -1,235 409 2,275 -392 41 -
NP -3,057 -5,988 -2,585 0 0 0 0 -
-
NP to SH -3,057 -5,988 -2,585 -295 -4,124 -1,413 -1,620 52.76%
-
Tax Rate - - - - - 100.00% - -
Total Cost 141,143 116,642 85,903 29,525 133,003 109,857 77,107 49.69%
-
Net Worth 39,503 33,771 33,057 28,503 28,860 31,842 31,643 15.95%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 39,503 33,771 33,057 28,503 28,860 31,842 31,643 15.95%
NOSH 39,902 36,312 29,781 19,932 19,903 19,901 19,901 59.07%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -2.21% -5.41% -3.10% 0.00% 0.00% 0.00% 0.00% -
ROE -7.74% -17.73% -7.82% -1.03% -14.29% -4.44% -5.12% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 346.06 304.72 279.77 148.13 668.24 552.01 387.44 -7.25%
EPS -7.66 -16.49 -8.68 -1.48 -20.72 -7.10 -8.14 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.93 1.11 1.43 1.45 1.60 1.59 -27.10%
Adjusted Per Share Value based on latest NOSH - 19,932
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 18.97 15.20 11.44 4.06 18.27 15.09 10.59 47.54%
EPS -0.42 -0.82 -0.36 -0.04 -0.57 -0.19 -0.22 53.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0543 0.0464 0.0454 0.0391 0.0396 0.0437 0.0435 15.94%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.83 0.90 0.95 0.98 1.30 1.20 1.26 -
P/RPS 0.24 0.30 0.34 0.66 0.19 0.22 0.33 -19.14%
P/EPS -10.83 -5.46 -10.94 -66.22 -6.27 -16.90 -15.48 -21.20%
EY -9.23 -18.32 -9.14 -1.51 -15.94 -5.92 -6.46 26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.86 0.69 0.90 0.75 0.79 4.18%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/07/03 22/05/03 28/01/03 25/10/02 30/07/02 30/04/02 30/01/02 -
Price 1.66 0.90 0.99 0.86 1.07 1.37 1.35 -
P/RPS 0.48 0.30 0.35 0.58 0.16 0.25 0.35 23.46%
P/EPS -21.67 -5.46 -11.41 -58.11 -5.16 -19.30 -16.58 19.56%
EY -4.62 -18.32 -8.77 -1.72 -19.36 -5.18 -6.03 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.97 0.89 0.60 0.74 0.86 0.85 57.55%

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