[GADANG] QoQ Quarter Result on 30-Nov-2004 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 5.18%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 28,005 30,308 35,614 29,999 28,199 28,493 32,606 -9.61%
PBT 3,264 3,748 1,336 1,122 1,059 1,159 1,122 103.38%
Tax -1,108 -1,320 -394 -310 -287 -763 -424 89.38%
NP 2,156 2,428 942 812 772 396 698 111.65%
-
NP to SH 2,119 2,391 942 812 772 396 698 109.23%
-
Tax Rate 33.95% 35.22% 29.49% 27.63% 27.10% 65.83% 37.79% -
Total Cost 25,849 27,880 34,672 29,187 27,427 28,097 31,908 -13.06%
-
Net Worth 97,618 91,609 95,161 92,026 87,337 85,924 62,487 34.52%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 97,618 91,609 95,161 92,026 87,337 85,924 62,487 34.52%
NOSH 98,604 91,609 96,122 90,222 77,979 74,716 66,476 29.96%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 7.70% 8.01% 2.65% 2.71% 2.74% 1.39% 2.14% -
ROE 2.17% 2.61% 0.99% 0.88% 0.88% 0.46% 1.12% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 28.40 33.08 37.05 33.25 36.16 38.13 49.05 -30.46%
EPS 2.15 2.61 0.98 0.90 0.99 0.53 1.05 61.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.99 1.02 1.12 1.15 0.94 3.50%
Adjusted Per Share Value based on latest NOSH - 90,222
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 3.85 4.16 4.89 4.12 3.87 3.91 4.48 -9.58%
EPS 0.29 0.33 0.13 0.11 0.11 0.05 0.10 102.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.1258 0.1307 0.1264 0.12 0.118 0.0858 34.56%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.93 1.35 1.42 1.50 1.41 1.83 1.88 -
P/RPS 3.27 4.08 3.83 4.51 3.90 4.80 3.83 -9.97%
P/EPS 43.28 51.72 144.90 166.67 142.42 345.28 179.05 -61.09%
EY 2.31 1.93 0.69 0.60 0.70 0.29 0.56 156.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.35 1.43 1.47 1.26 1.59 2.00 -39.46%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 28/07/05 25/04/05 27/01/05 28/10/04 29/07/04 29/04/04 -
Price 0.76 0.88 1.43 1.45 1.49 1.59 1.85 -
P/RPS 2.68 2.66 3.86 4.36 4.12 4.17 3.77 -20.29%
P/EPS 35.37 33.72 145.92 161.11 150.51 300.00 176.19 -65.61%
EY 2.83 2.97 0.69 0.62 0.66 0.33 0.57 190.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.44 1.42 1.33 1.38 1.97 -46.45%

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