[GADANG] QoQ Quarter Result on 30-Nov-2005 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 70.88%
YoY- 345.94%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 51,449 60,751 48,319 48,554 28,005 30,308 35,614 27.70%
PBT 5,561 6,060 3,040 5,064 3,264 3,748 1,336 158.08%
Tax -1,562 -1,898 -872 -1,557 -1,108 -1,320 -394 149.86%
NP 3,999 4,162 2,168 3,507 2,156 2,428 942 161.49%
-
NP to SH 3,953 4,143 2,163 3,621 2,119 2,391 942 159.48%
-
Tax Rate 28.09% 31.32% 28.68% 30.75% 33.95% 35.22% 29.49% -
Total Cost 47,450 56,589 46,151 45,047 25,849 27,880 34,672 23.19%
-
Net Worth 144,130 139,865 136,777 134,464 97,618 91,609 95,161 31.78%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 2,119 - - - - - -
Div Payout % - 51.15% - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 144,130 139,865 136,777 134,464 97,618 91,609 95,161 31.78%
NOSH 105,978 105,959 106,029 105,877 98,604 91,609 96,122 6.70%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.77% 6.85% 4.49% 7.22% 7.70% 8.01% 2.65% -
ROE 2.74% 2.96% 1.58% 2.69% 2.17% 2.61% 0.99% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 48.55 57.33 45.57 45.86 28.40 33.08 37.05 19.68%
EPS 3.73 3.91 2.04 3.42 2.15 2.61 0.98 143.18%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.29 1.27 0.99 1.00 0.99 23.50%
Adjusted Per Share Value based on latest NOSH - 105,877
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 7.07 8.34 6.64 6.67 3.85 4.16 4.89 27.77%
EPS 0.54 0.57 0.30 0.50 0.29 0.33 0.13 157.73%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.198 0.1921 0.1879 0.1847 0.1341 0.1258 0.1307 31.80%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.88 0.80 0.96 0.76 0.93 1.35 1.42 -
P/RPS 1.81 1.40 2.11 1.66 3.27 4.08 3.83 -39.24%
P/EPS 23.59 20.46 47.06 22.22 43.28 51.72 144.90 -70.08%
EY 4.24 4.89 2.13 4.50 2.31 1.93 0.69 234.38%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.74 0.60 0.94 1.35 1.43 -40.79%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/11/06 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 25/04/05 -
Price 1.05 0.93 1.03 1.00 0.76 0.88 1.43 -
P/RPS 2.16 1.62 2.26 2.18 2.68 2.66 3.86 -32.02%
P/EPS 28.15 23.79 50.49 29.24 35.37 33.72 145.92 -66.51%
EY 3.55 4.20 1.98 3.42 2.83 2.97 0.69 197.13%
DY 0.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.80 0.79 0.77 0.88 1.44 -34.04%

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