[GADANG] QoQ Cumulative Quarter Result on 31-May-2006 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 50.74%
YoY- 136.9%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 176,709 121,242 51,449 185,629 124,878 76,559 28,005 242.62%
PBT 16,247 11,303 5,561 17,339 11,370 8,329 3,264 192.38%
Tax -4,738 -3,148 -1,562 -5,476 -3,537 -2,665 -1,108 164.15%
NP 11,509 8,155 3,999 11,863 7,833 5,664 2,156 206.37%
-
NP to SH 11,355 8,053 3,953 11,916 7,905 5,741 2,119 207.16%
-
Tax Rate 29.16% 27.85% 28.09% 31.58% 31.11% 32.00% 33.95% -
Total Cost 165,200 113,087 47,450 173,766 117,045 70,895 25,849 245.55%
-
Net Worth 147,550 149,601 144,130 138,494 133,649 125,491 97,618 31.80%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 2,082 - - - -
Div Payout % - - - 17.48% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 147,550 149,601 144,130 138,494 133,649 125,491 97,618 31.80%
NOSH 106,920 106,100 105,978 104,131 103,604 98,812 98,604 5.56%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 6.51% 6.73% 7.77% 6.39% 6.27% 7.40% 7.70% -
ROE 7.70% 5.38% 2.74% 8.60% 5.91% 4.57% 2.17% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 165.27 114.27 48.55 178.26 120.53 77.48 28.40 224.57%
EPS 10.62 7.59 3.73 11.44 7.63 5.61 2.15 190.88%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.38 1.41 1.36 1.33 1.29 1.27 0.99 24.86%
Adjusted Per Share Value based on latest NOSH - 105,959
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 24.27 16.65 7.07 25.50 17.15 10.52 3.85 242.40%
EPS 1.56 1.11 0.54 1.64 1.09 0.79 0.29 207.95%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.2027 0.2055 0.198 0.1902 0.1836 0.1724 0.1341 31.80%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.10 1.07 0.88 0.80 0.96 0.76 0.93 -
P/RPS 0.67 0.94 1.81 0.45 0.80 0.98 3.27 -65.34%
P/EPS 10.36 14.10 23.59 6.99 12.58 13.08 43.28 -61.54%
EY 9.65 7.09 4.24 14.30 7.95 7.64 2.31 160.06%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.65 0.60 0.74 0.60 0.94 -10.21%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 16/04/07 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 -
Price 1.10 1.09 1.05 0.93 1.03 1.00 0.76 -
P/RPS 0.67 0.95 2.16 0.52 0.85 1.29 2.68 -60.41%
P/EPS 10.36 14.36 28.15 8.13 13.50 17.21 35.37 -55.99%
EY 9.65 6.96 3.55 12.30 7.41 5.81 2.83 127.05%
DY 0.00 0.00 0.00 2.15 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.77 0.70 0.80 0.79 0.77 2.58%

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