[GADANG] QoQ Quarter Result on 28-Feb-2005 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 16.01%
YoY- 34.96%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 48,554 28,005 30,308 35,614 29,999 28,199 28,493 42.62%
PBT 5,064 3,264 3,748 1,336 1,122 1,059 1,159 167.02%
Tax -1,557 -1,108 -1,320 -394 -310 -287 -763 60.81%
NP 3,507 2,156 2,428 942 812 772 396 327.48%
-
NP to SH 3,621 2,119 2,391 942 812 772 396 336.68%
-
Tax Rate 30.75% 33.95% 35.22% 29.49% 27.63% 27.10% 65.83% -
Total Cost 45,047 25,849 27,880 34,672 29,187 27,427 28,097 36.94%
-
Net Worth 134,464 97,618 91,609 95,161 92,026 87,337 85,924 34.75%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 134,464 97,618 91,609 95,161 92,026 87,337 85,924 34.75%
NOSH 105,877 98,604 91,609 96,122 90,222 77,979 74,716 26.13%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 7.22% 7.70% 8.01% 2.65% 2.71% 2.74% 1.39% -
ROE 2.69% 2.17% 2.61% 0.99% 0.88% 0.88% 0.46% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 45.86 28.40 33.08 37.05 33.25 36.16 38.13 13.08%
EPS 3.42 2.15 2.61 0.98 0.90 0.99 0.53 246.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 0.99 1.00 0.99 1.02 1.12 1.15 6.83%
Adjusted Per Share Value based on latest NOSH - 96,122
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 6.67 3.85 4.16 4.89 4.12 3.87 3.91 42.72%
EPS 0.50 0.29 0.33 0.13 0.11 0.11 0.05 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1847 0.1341 0.1258 0.1307 0.1264 0.12 0.118 34.77%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.76 0.93 1.35 1.42 1.50 1.41 1.83 -
P/RPS 1.66 3.27 4.08 3.83 4.51 3.90 4.80 -50.69%
P/EPS 22.22 43.28 51.72 144.90 166.67 142.42 345.28 -83.91%
EY 4.50 2.31 1.93 0.69 0.60 0.70 0.29 521.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.94 1.35 1.43 1.47 1.26 1.59 -47.74%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 28/10/05 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 -
Price 1.00 0.76 0.88 1.43 1.45 1.49 1.59 -
P/RPS 2.18 2.68 2.66 3.86 4.36 4.12 4.17 -35.07%
P/EPS 29.24 35.37 33.72 145.92 161.11 150.51 300.00 -78.79%
EY 3.42 2.83 2.97 0.69 0.62 0.66 0.33 374.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.88 1.44 1.42 1.33 1.38 -31.03%

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