[GADANG] QoQ TTM Result on 30-Nov-2003 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 355.88%
YoY- 145.35%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 121,252 133,380 132,319 127,049 148,888 138,086 133,800 -6.32%
PBT 4,207 4,340 4,184 1,313 -496 -2,097 -5,767 -
Tax -1,422 -466 2,225 995 -406 -961 -2,933 -38.14%
NP 2,785 3,874 6,409 2,308 -902 -3,058 -8,700 -
-
NP to SH 2,785 3,874 6,409 2,308 -902 -3,058 -8,700 -
-
Tax Rate 33.80% 10.74% -53.18% -75.78% - - - -
Total Cost 118,467 129,506 125,910 124,741 149,790 141,144 142,500 -11.53%
-
Net Worth 87,337 85,924 62,487 56,799 49,093 50,128 46,472 51.99%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 87,337 85,924 62,487 56,799 49,093 50,128 46,472 51.99%
NOSH 77,979 74,716 66,476 63,819 57,085 50,128 49,970 34.35%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 2.30% 2.90% 4.84% 1.82% -0.61% -2.21% -6.50% -
ROE 3.19% 4.51% 10.26% 4.06% -1.84% -6.10% -18.72% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 155.49 178.51 199.05 199.08 260.81 275.46 267.76 -30.28%
EPS 3.57 5.18 9.64 3.62 -1.58 -6.10 -17.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 0.94 0.89 0.86 1.00 0.93 13.13%
Adjusted Per Share Value based on latest NOSH - 63,819
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 16.65 18.32 18.17 17.45 20.45 18.97 18.38 -6.34%
EPS 0.38 0.53 0.88 0.32 -0.12 -0.42 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.118 0.0858 0.078 0.0674 0.0689 0.0638 52.08%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.41 1.83 1.88 4.62 2.09 0.83 0.90 -
P/RPS 0.91 1.03 0.94 2.32 0.80 0.30 0.34 92.19%
P/EPS 39.48 35.29 19.50 127.75 -132.27 -13.61 -5.17 -
EY 2.53 2.83 5.13 0.78 -0.76 -7.35 -19.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.59 2.00 5.19 2.43 0.83 0.97 18.95%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 29/07/04 29/04/04 29/01/04 29/10/03 30/07/03 22/05/03 -
Price 1.49 1.59 1.85 4.58 4.22 1.66 0.90 -
P/RPS 0.96 0.89 0.93 2.30 1.62 0.60 0.34 99.14%
P/EPS 41.72 30.67 19.19 126.64 -267.08 -27.21 -5.17 -
EY 2.40 3.26 5.21 0.79 -0.37 -3.67 -19.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 1.97 5.15 4.91 1.66 0.97 23.30%

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