[GADANG] QoQ Cumulative Quarter Result on 31-May-2001 [#4]

Announcement Date
30-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-May-2001 [#4]
Profit Trend
QoQ- -337.89%
YoY- 43.57%
Quarter Report
View:
Show?
Cumulative Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 109,857 77,107 45,470 118,738 78,178 62,901 26,659 157.70%
PBT 392 -41 321 1,378 1,336 1,375 512 -16.35%
Tax -392 41 -321 -1,378 -370 -306 -136 102.92%
NP 0 0 0 0 966 1,069 376 -
-
NP to SH -1,413 -1,620 -812 -2,298 966 1,069 376 -
-
Tax Rate 100.00% - 100.00% 100.00% 27.69% 22.25% 26.56% -
Total Cost 109,857 77,107 45,470 118,738 77,212 61,832 26,283 160.15%
-
Net Worth 31,842 31,643 32,440 33,432 35,976 36,227 36,199 -8.21%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 31,842 31,643 32,440 33,432 35,976 36,227 36,199 -8.21%
NOSH 19,901 19,901 19,901 19,900 19,876 19,796 20,000 -0.33%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 1.24% 1.70% 1.41% -
ROE -4.44% -5.12% -2.50% -6.87% 2.69% 2.95% 1.04% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 552.01 387.44 228.47 596.67 393.32 317.74 133.30 158.54%
EPS -7.10 -8.14 -4.08 -11.55 4.86 5.40 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.59 1.63 1.68 1.81 1.83 1.81 -7.91%
Adjusted Per Share Value based on latest NOSH - 19,905
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 15.09 10.59 6.25 16.31 10.74 8.64 3.66 157.78%
EPS -0.19 -0.22 -0.11 -0.32 0.13 0.15 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0435 0.0446 0.0459 0.0494 0.0498 0.0497 -8.24%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.20 1.26 1.29 0.89 1.00 1.57 1.80 -
P/RPS 0.22 0.33 0.56 0.15 0.25 0.49 1.35 -70.26%
P/EPS -16.90 -15.48 -31.62 -7.71 20.58 29.07 95.74 -
EY -5.92 -6.46 -3.16 -12.97 4.86 3.44 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.79 0.53 0.55 0.86 0.99 -16.93%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 30/04/02 30/01/02 22/10/01 30/07/01 27/04/01 30/01/01 25/10/00 -
Price 1.37 1.35 1.17 0.85 0.80 1.10 1.45 -
P/RPS 0.25 0.35 0.51 0.14 0.20 0.35 1.09 -62.63%
P/EPS -19.30 -16.58 -28.68 -7.36 16.46 20.37 77.13 -
EY -5.18 -6.03 -3.49 -13.59 6.08 4.91 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.85 0.72 0.51 0.44 0.60 0.80 4.95%

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