[GADANG] QoQ TTM 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- 177.69%
YoY- 173.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 119,297 121,252 133,380 132,319 127,049 148,888 138,086 -9.26%
PBT 4,462 4,207 4,340 4,184 1,313 -496 -2,097 -
Tax -1,784 -1,422 -466 2,225 995 -406 -961 50.87%
NP 2,678 2,785 3,874 6,409 2,308 -902 -3,058 -
-
NP to SH 2,678 2,785 3,874 6,409 2,308 -902 -3,058 -
-
Tax Rate 39.98% 33.80% 10.74% -53.18% -75.78% - - -
Total Cost 116,619 118,467 129,506 125,910 124,741 149,790 141,144 -11.91%
-
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 2.24% 2.30% 2.90% 4.84% 1.82% -0.61% -2.21% -
ROE 2.91% 3.19% 4.51% 10.26% 4.06% -1.84% -6.10% -
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 132.23 155.49 178.51 199.05 199.08 260.81 275.46 -38.61%
EPS 2.97 3.57 5.18 9.64 3.62 -1.58 -6.10 -
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 16.39 16.65 18.32 18.17 17.45 20.45 18.97 -9.26%
EPS 0.37 0.38 0.53 0.88 0.32 -0.12 -0.42 -
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 1.13 0.91 1.03 0.94 2.32 0.80 0.30 141.50%
P/EPS 50.54 39.48 35.29 19.50 127.75 -132.27 -13.61 -
EY 1.98 2.53 2.83 5.13 0.78 -0.76 -7.35 -
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 1.10 0.96 0.89 0.93 2.30 1.62 0.60 49.62%
P/EPS 48.85 41.72 30.67 19.19 126.64 -267.08 -27.21 -
EY 2.05 2.40 3.26 5.21 0.79 -0.37 -3.67 -
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