[GADANG] QoQ TTM 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- -3.84%
YoY- 16.03%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 123,926 124,120 122,305 119,297 121,252 133,380 132,319 -4.26%
PBT 9,470 7,265 4,676 4,462 4,207 4,340 4,184 72.13%
Tax -3,132 -2,311 -1,754 -1,784 -1,422 -466 2,225 -
NP 6,338 4,954 2,922 2,678 2,785 3,874 6,409 -0.73%
-
NP to SH 6,264 4,917 2,922 2,678 2,785 3,874 6,409 -1.50%
-
Tax Rate 33.07% 31.81% 37.51% 39.98% 33.80% 10.74% -53.18% -
Total Cost 117,588 119,166 119,383 116,619 118,467 129,506 125,910 -4.44%
-
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 5.11% 3.99% 2.39% 2.24% 2.30% 2.90% 4.84% -
ROE 6.42% 5.37% 3.07% 2.91% 3.19% 4.51% 10.26% -
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 125.68 135.49 127.24 132.23 155.49 178.51 199.05 -26.33%
EPS 6.35 5.37 3.04 2.97 3.57 5.18 9.64 -24.23%
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 15.47 15.50 15.27 14.90 15.14 16.65 16.52 -4.27%
EPS 0.78 0.61 0.36 0.33 0.35 0.48 0.80 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1219 0.1144 0.1188 0.1149 0.1091 0.1073 0.078 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 0.74 1.00 1.12 1.13 0.91 1.03 0.94 -14.70%
P/EPS 14.64 25.15 46.71 50.54 39.48 35.29 19.50 -17.35%
EY 6.83 3.98 2.14 1.98 2.53 2.83 5.13 20.96%
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 0.60 0.65 1.12 1.10 0.96 0.89 0.93 -25.27%
P/EPS 11.96 16.40 47.04 48.85 41.72 30.67 19.19 -26.97%
EY 8.36 6.10 2.13 2.05 2.40 3.26 5.21 36.94%
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