[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -66.83%
YoY- 86.55%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 225,955 176,709 121,242 51,449 185,629 124,878 76,559 105.89%
PBT 21,578 16,247 11,303 5,561 17,339 11,370 8,329 88.74%
Tax -7,540 -4,738 -3,148 -1,562 -5,476 -3,537 -2,665 100.16%
NP 14,038 11,509 8,155 3,999 11,863 7,833 5,664 83.24%
-
NP to SH 13,799 11,355 8,053 3,953 11,916 7,905 5,741 79.53%
-
Tax Rate 34.94% 29.16% 27.85% 28.09% 31.58% 31.11% 32.00% -
Total Cost 211,917 165,200 113,087 47,450 173,766 117,045 70,895 107.64%
-
Net Worth 153,136 147,550 149,601 144,130 138,494 133,649 125,491 14.20%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 2,734 - - - 2,082 - - -
Div Payout % 19.82% - - - 17.48% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 153,136 147,550 149,601 144,130 138,494 133,649 125,491 14.20%
NOSH 109,383 106,920 106,100 105,978 104,131 103,604 98,812 7.01%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 6.21% 6.51% 6.73% 7.77% 6.39% 6.27% 7.40% -
ROE 9.01% 7.70% 5.38% 2.74% 8.60% 5.91% 4.57% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 206.57 165.27 114.27 48.55 178.26 120.53 77.48 92.38%
EPS 12.62 10.62 7.59 3.73 11.44 7.63 5.61 71.76%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.40 1.38 1.41 1.36 1.33 1.29 1.27 6.71%
Adjusted Per Share Value based on latest NOSH - 105,978
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 31.04 24.27 16.65 7.07 25.50 17.15 10.52 105.85%
EPS 1.90 1.56 1.11 0.54 1.64 1.09 0.79 79.60%
DPS 0.38 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.2103 0.2027 0.2055 0.198 0.1902 0.1836 0.1724 14.17%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.90 1.10 1.07 0.88 0.80 0.96 0.76 -
P/RPS 0.44 0.67 0.94 1.81 0.45 0.80 0.98 -41.39%
P/EPS 7.13 10.36 14.10 23.59 6.99 12.58 13.08 -33.29%
EY 14.02 9.65 7.09 4.24 14.30 7.95 7.64 49.94%
DY 2.78 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.64 0.80 0.76 0.65 0.60 0.74 0.60 4.40%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 16/04/07 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 -
Price 1.32 1.10 1.09 1.05 0.93 1.03 1.00 -
P/RPS 0.64 0.67 0.95 2.16 0.52 0.85 1.29 -37.35%
P/EPS 10.46 10.36 14.36 28.15 8.13 13.50 17.21 -28.26%
EY 9.56 9.65 6.96 3.55 12.30 7.41 5.81 39.41%
DY 1.89 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 0.94 0.80 0.77 0.77 0.70 0.80 0.79 12.30%

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