[GADANG] QoQ Quarter Result on 28-Feb-2011 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 166.36%
YoY- -52.95%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 37,471 71,332 73,508 73,784 120,561 82,633 78,308 -38.79%
PBT 2,563 4,617 -7,944 3,273 -4,229 7,703 4,606 -32.32%
Tax -1,168 -1,321 -1,083 -988 1,089 -1,996 -1,083 5.16%
NP 1,395 3,296 -9,027 2,285 -3,140 5,707 3,523 -46.04%
-
NP to SH 1,112 3,193 -9,022 2,107 -3,175 5,686 3,563 -53.95%
-
Tax Rate 45.57% 28.61% - 30.19% - 25.91% 23.51% -
Total Cost 36,076 68,036 82,535 71,499 123,701 76,926 74,785 -38.46%
-
Net Worth 242,257 238,489 253,462 266,806 237,112 117,955 185,435 19.48%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 242,257 238,489 253,462 266,806 237,112 117,955 185,435 19.48%
NOSH 198,571 197,098 211,218 216,915 194,354 117,955 118,111 41.34%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 3.72% 4.62% -12.28% 3.10% -2.60% 6.91% 4.50% -
ROE 0.46% 1.34% -3.56% 0.79% -1.34% 4.82% 1.92% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 18.87 36.19 34.80 34.02 62.03 70.05 66.30 -56.69%
EPS 0.57 1.62 -4.59 1.07 -1.86 4.82 2.86 -65.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.20 1.23 1.22 1.00 1.57 -15.46%
Adjusted Per Share Value based on latest NOSH - 216,915
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 5.15 9.80 10.10 10.13 16.56 11.35 10.76 -38.78%
EPS 0.15 0.44 -1.24 0.29 -0.44 0.78 0.49 -54.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3327 0.3276 0.3481 0.3665 0.3257 0.162 0.2547 19.47%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.62 0.62 0.68 0.71 0.69 0.81 0.83 -
P/RPS 3.29 1.71 1.95 2.09 1.11 1.16 1.25 90.51%
P/EPS 110.71 38.27 -15.92 73.09 -42.24 16.80 27.51 152.79%
EY 0.90 2.61 -6.28 1.37 -2.37 5.95 3.63 -60.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.57 0.58 0.57 0.81 0.53 -2.52%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 19/01/12 27/10/11 29/07/11 28/04/11 27/01/11 28/10/10 29/07/10 -
Price 0.60 0.62 0.68 0.70 0.80 0.72 0.95 -
P/RPS 3.18 1.71 1.95 2.06 1.29 1.03 1.43 70.28%
P/EPS 107.14 38.27 -15.92 72.07 -48.97 14.94 31.49 126.04%
EY 0.93 2.61 -6.28 1.39 -2.04 6.70 3.18 -55.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.57 0.57 0.66 0.72 0.61 -13.57%

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