[GADANG] QoQ Quarter Result on 28-Feb-2006 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- -40.27%
YoY- 129.62%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 69,793 51,449 60,751 48,319 48,554 28,005 30,308 74.29%
PBT 5,742 5,561 6,060 3,040 5,064 3,264 3,748 32.86%
Tax -1,586 -1,562 -1,898 -872 -1,557 -1,108 -1,320 13.00%
NP 4,156 3,999 4,162 2,168 3,507 2,156 2,428 43.04%
-
NP to SH 4,100 3,953 4,143 2,163 3,621 2,119 2,391 43.21%
-
Tax Rate 27.62% 28.09% 31.32% 28.68% 30.75% 33.95% 35.22% -
Total Cost 65,637 47,450 56,589 46,151 45,047 25,849 27,880 76.87%
-
Net Worth 149,379 144,130 139,865 136,777 134,464 97,618 91,609 38.49%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - 2,119 - - - - -
Div Payout % - - 51.15% - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 149,379 144,130 139,865 136,777 134,464 97,618 91,609 38.49%
NOSH 105,943 105,978 105,959 106,029 105,877 98,604 91,609 10.16%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 5.95% 7.77% 6.85% 4.49% 7.22% 7.70% 8.01% -
ROE 2.74% 2.74% 2.96% 1.58% 2.69% 2.17% 2.61% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 65.88 48.55 57.33 45.57 45.86 28.40 33.08 58.22%
EPS 3.87 3.73 3.91 2.04 3.42 2.15 2.61 29.99%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.32 1.29 1.27 0.99 1.00 25.71%
Adjusted Per Share Value based on latest NOSH - 106,029
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 8.71 6.42 7.59 6.03 6.06 3.50 3.78 74.36%
EPS 0.51 0.49 0.52 0.27 0.45 0.26 0.30 42.39%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1865 0.18 0.1746 0.1708 0.1679 0.1219 0.1144 38.47%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.07 0.88 0.80 0.96 0.76 0.93 1.35 -
P/RPS 1.62 1.81 1.40 2.11 1.66 3.27 4.08 -45.94%
P/EPS 27.65 23.59 20.46 47.06 22.22 43.28 51.72 -34.10%
EY 3.62 4.24 4.89 2.13 4.50 2.31 1.93 52.03%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.61 0.74 0.60 0.94 1.35 -31.79%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 -
Price 1.09 1.05 0.93 1.03 1.00 0.76 0.88 -
P/RPS 1.65 2.16 1.62 2.26 2.18 2.68 2.66 -27.24%
P/EPS 28.17 28.15 23.79 50.49 29.24 35.37 33.72 -11.28%
EY 3.55 3.55 4.20 1.98 3.42 2.83 2.97 12.61%
DY 0.00 0.00 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.70 0.80 0.79 0.77 0.88 -8.50%

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