[GADANG] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -75.94%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 171,873 111,382 73,402 38,773 225,955 176,709 121,242 26.16%
PBT 11,413 9,567 8,000 4,751 21,578 16,247 11,303 0.64%
Tax -3,793 -2,589 -2,090 -1,273 -7,540 -4,738 -3,148 13.21%
NP 7,620 6,978 5,910 3,478 14,038 11,509 8,155 -4.41%
-
NP to SH 7,516 6,811 5,690 3,320 13,799 11,355 8,053 -4.49%
-
Tax Rate 33.23% 27.06% 26.12% 26.79% 34.94% 29.16% 27.85% -
Total Cost 164,253 104,404 67,492 35,295 211,917 165,200 113,087 28.22%
-
Net Worth 169,434 168,216 169,289 166,586 153,136 147,550 149,601 8.64%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 2,941 - - - 2,734 - - -
Div Payout % 39.14% - - - 19.82% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 169,434 168,216 169,289 166,586 153,136 147,550 149,601 8.64%
NOSH 117,662 117,633 117,561 117,314 109,383 106,920 106,100 7.13%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 4.43% 6.26% 8.05% 8.97% 6.21% 6.51% 6.73% -
ROE 4.44% 4.05% 3.36% 1.99% 9.01% 7.70% 5.38% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 146.07 94.69 62.44 33.05 206.57 165.27 114.27 17.76%
EPS 6.39 5.79 4.84 2.83 12.62 10.62 7.59 -10.83%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.44 1.43 1.44 1.42 1.40 1.38 1.41 1.41%
Adjusted Per Share Value based on latest NOSH - 117,314
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 23.61 15.30 10.08 5.33 31.04 24.27 16.65 26.19%
EPS 1.03 0.94 0.78 0.46 1.90 1.56 1.11 -4.86%
DPS 0.40 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.2327 0.231 0.2325 0.2288 0.2103 0.2027 0.2055 8.63%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.78 0.89 1.00 1.01 0.90 1.10 1.07 -
P/RPS 0.53 0.94 1.60 3.06 0.44 0.67 0.94 -31.72%
P/EPS 12.21 15.37 20.66 35.69 7.13 10.36 14.10 -9.14%
EY 8.19 6.51 4.84 2.80 14.02 9.65 7.09 10.08%
DY 3.21 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.54 0.62 0.69 0.71 0.64 0.80 0.76 -20.35%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 29/04/08 29/01/08 30/10/07 26/07/07 16/04/07 25/01/07 -
Price 0.68 0.80 0.90 1.06 1.32 1.10 1.09 -
P/RPS 0.47 0.84 1.44 3.21 0.64 0.67 0.95 -37.42%
P/EPS 10.65 13.82 18.60 37.46 10.46 10.36 14.36 -18.05%
EY 9.39 7.24 5.38 2.67 9.56 9.65 6.96 22.07%
DY 3.68 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.47 0.56 0.62 0.75 0.94 0.80 0.77 -28.02%

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