[GADANG] QoQ TTM Result on 31-Aug-2002 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 12.54%
YoY- -3.44%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 138,086 133,800 139,214 117,058 133,003 150,417 132,944 2.56%
PBT -2,097 -5,767 -3,583 -3,003 -2,273 436 -38 1353.01%
Tax -961 -2,933 -1,506 -603 -1,038 -1,036 -770 15.93%
NP -3,058 -8,700 -5,089 -3,606 -3,311 -600 -808 143.05%
-
NP to SH -3,058 -8,700 -5,089 -3,606 -4,123 -4,676 -4,987 -27.84%
-
Tax Rate - - - - - 237.61% - -
Total Cost 141,144 142,500 144,303 120,664 136,314 151,017 133,752 3.65%
-
Net Worth 50,128 46,472 44,149 28,503 28,861 31,846 31,643 35.93%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 50,128 46,472 44,149 28,503 28,861 31,846 31,643 35.93%
NOSH 50,128 49,970 39,774 19,932 19,904 19,903 19,901 85.23%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -2.21% -6.50% -3.66% -3.08% -2.49% -0.40% -0.61% -
ROE -6.10% -18.72% -11.53% -12.65% -14.29% -14.68% -15.76% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 275.46 267.76 350.01 587.27 668.20 755.72 668.01 -44.62%
EPS -6.10 -17.41 -12.79 -18.09 -20.71 -23.49 -25.06 -61.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.93 1.11 1.43 1.45 1.60 1.59 -26.61%
Adjusted Per Share Value based on latest NOSH - 19,932
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 18.97 18.38 19.12 16.08 18.27 20.66 18.26 2.57%
EPS -0.42 -1.19 -0.70 -0.50 -0.57 -0.64 -0.68 -27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0638 0.0606 0.0391 0.0396 0.0437 0.0435 35.91%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.83 0.90 0.95 0.98 1.30 1.20 1.26 -
P/RPS 0.30 0.34 0.27 0.17 0.19 0.16 0.19 35.63%
P/EPS -13.61 -5.17 -7.42 -5.42 -6.28 -5.11 -5.03 94.29%
EY -7.35 -19.34 -13.47 -18.46 -15.93 -19.58 -19.89 -48.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 0.86 0.69 0.90 0.75 0.79 3.35%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/07/03 22/05/03 28/01/03 25/10/02 30/07/02 30/04/02 30/01/02 -
Price 1.66 0.90 0.99 0.86 1.07 1.37 1.35 -
P/RPS 0.60 0.34 0.28 0.15 0.16 0.18 0.20 108.14%
P/EPS -27.21 -5.17 -7.74 -4.75 -5.17 -5.83 -5.39 194.56%
EY -3.67 -19.34 -12.92 -21.04 -19.36 -17.15 -18.56 -66.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.97 0.89 0.60 0.74 0.86 0.85 56.30%

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