[GADANG] QoQ Quarter Result on 29-Feb-2004 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -24.05%
YoY- 120.51%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 29,999 28,199 28,493 32,606 31,954 40,327 27,432 6.12%
PBT 1,122 1,059 1,159 1,122 867 1,192 1,003 7.73%
Tax -310 -287 -763 -424 52 669 1,928 -
NP 812 772 396 698 919 1,861 2,931 -57.40%
-
NP to SH 812 772 396 698 919 1,861 2,931 -57.40%
-
Tax Rate 27.63% 27.10% 65.83% 37.79% -6.00% -56.12% -192.22% -
Total Cost 29,187 27,427 28,097 31,908 31,035 38,466 24,501 12.33%
-
Net Worth 92,026 87,337 85,924 62,487 56,799 49,093 50,128 49.76%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 92,026 87,337 85,924 62,487 56,799 49,093 50,128 49.76%
NOSH 90,222 77,979 74,716 66,476 63,819 57,085 50,128 47.80%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 2.71% 2.74% 1.39% 2.14% 2.88% 4.61% 10.68% -
ROE 0.88% 0.88% 0.46% 1.12% 1.62% 3.79% 5.85% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 33.25 36.16 38.13 49.05 50.07 70.64 54.72 -28.19%
EPS 0.90 0.99 0.53 1.05 1.44 3.26 4.41 -65.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.12 1.15 0.94 0.89 0.86 1.00 1.32%
Adjusted Per Share Value based on latest NOSH - 66,476
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 4.12 3.87 3.91 4.48 4.39 5.54 3.77 6.08%
EPS 0.11 0.11 0.05 0.10 0.13 0.26 0.40 -57.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1264 0.12 0.118 0.0858 0.078 0.0674 0.0689 49.69%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.50 1.41 1.83 1.88 4.62 2.09 0.83 -
P/RPS 4.51 3.90 4.80 3.83 9.23 2.96 1.52 106.07%
P/EPS 166.67 142.42 345.28 179.05 320.83 64.11 14.20 414.15%
EY 0.60 0.70 0.29 0.56 0.31 1.56 7.04 -80.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.26 1.59 2.00 5.19 2.43 0.83 46.23%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 27/01/05 28/10/04 29/07/04 29/04/04 29/01/04 29/10/03 30/07/03 -
Price 1.45 1.49 1.59 1.85 4.58 4.22 1.66 -
P/RPS 4.36 4.12 4.17 3.77 9.15 5.97 3.03 27.37%
P/EPS 161.11 150.51 300.00 176.19 318.06 129.45 28.39 217.15%
EY 0.62 0.66 0.33 0.57 0.31 0.77 3.52 -68.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.33 1.38 1.97 5.15 4.91 1.66 -9.86%

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