[GADANG] QoQ Cumulative Quarter Result on 31-May-2008 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 10.35%
YoY- -45.53%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 163,226 119,940 52,956 171,873 111,382 73,402 38,773 160.94%
PBT 3,374 6,026 3,766 11,413 9,567 8,000 4,751 -20.41%
Tax -1,220 -1,688 -1,236 -3,793 -2,589 -2,090 -1,273 -2.79%
NP 2,154 4,338 2,530 7,620 6,978 5,910 3,478 -27.36%
-
NP to SH 2,365 4,422 2,549 7,516 6,811 5,690 3,320 -20.25%
-
Tax Rate 36.16% 28.01% 32.82% 33.23% 27.06% 26.12% 26.79% -
Total Cost 161,072 115,602 50,426 164,253 104,404 67,492 35,295 175.38%
-
Net Worth 169,097 173,342 172,293 169,434 168,216 169,289 166,586 1.00%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - 2,941 - - - -
Div Payout % - - - 39.14% - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 169,097 173,342 172,293 169,434 168,216 169,289 166,586 1.00%
NOSH 118,250 117,920 118,009 117,662 117,633 117,561 117,314 0.53%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 1.32% 3.62% 4.78% 4.43% 6.26% 8.05% 8.97% -
ROE 1.40% 2.55% 1.48% 4.44% 4.05% 3.36% 1.99% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 138.03 101.71 44.87 146.07 94.69 62.44 33.05 159.56%
EPS 2.00 3.75 2.16 6.39 5.79 4.84 2.83 -20.67%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.43 1.47 1.46 1.44 1.43 1.44 1.42 0.46%
Adjusted Per Share Value based on latest NOSH - 117,731
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 22.42 16.47 7.27 23.61 15.30 10.08 5.33 160.80%
EPS 0.32 0.61 0.35 1.03 0.94 0.78 0.46 -21.50%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.2323 0.2381 0.2366 0.2327 0.231 0.2325 0.2288 1.01%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.50 0.52 0.71 0.78 0.89 1.00 1.01 -
P/RPS 0.36 0.51 1.58 0.53 0.94 1.60 3.06 -76.02%
P/EPS 25.00 13.87 32.87 12.21 15.37 20.66 35.69 -21.14%
EY 4.00 7.21 3.04 8.19 6.51 4.84 2.80 26.87%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.49 0.54 0.62 0.69 0.71 -37.62%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 23/04/09 21/01/09 31/10/08 29/07/08 29/04/08 29/01/08 30/10/07 -
Price 0.57 0.49 0.54 0.68 0.80 0.90 1.06 -
P/RPS 0.41 0.48 1.20 0.47 0.84 1.44 3.21 -74.66%
P/EPS 28.50 13.07 25.00 10.65 13.82 18.60 37.46 -16.67%
EY 3.51 7.65 4.00 9.39 7.24 5.38 2.67 20.02%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.37 0.47 0.56 0.62 0.75 -34.25%

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