[GADANG] QoQ TTM Result on 31-Aug-2003 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 70.5%
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 133,380 132,319 127,049 148,888 138,086 133,800 139,214 -2.81%
PBT 4,340 4,184 1,313 -496 -2,097 -5,767 -3,583 -
Tax -466 2,225 995 -406 -961 -2,933 -1,506 -54.21%
NP 3,874 6,409 2,308 -902 -3,058 -8,700 -5,089 -
-
NP to SH 3,874 6,409 2,308 -902 -3,058 -8,700 -5,089 -
-
Tax Rate 10.74% -53.18% -75.78% - - - - -
Total Cost 129,506 125,910 124,741 149,790 141,144 142,500 144,303 -6.95%
-
Net Worth 85,924 62,487 56,799 49,093 50,128 46,472 44,149 55.81%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 85,924 62,487 56,799 49,093 50,128 46,472 44,149 55.81%
NOSH 74,716 66,476 63,819 57,085 50,128 49,970 39,774 52.18%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 2.90% 4.84% 1.82% -0.61% -2.21% -6.50% -3.66% -
ROE 4.51% 10.26% 4.06% -1.84% -6.10% -18.72% -11.53% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 178.51 199.05 199.08 260.81 275.46 267.76 350.01 -36.13%
EPS 5.18 9.64 3.62 -1.58 -6.10 -17.41 -12.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.94 0.89 0.86 1.00 0.93 1.11 2.38%
Adjusted Per Share Value based on latest NOSH - 57,085
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 18.32 18.17 17.45 20.45 18.97 18.38 19.12 -2.80%
EPS 0.53 0.88 0.32 -0.12 -0.42 -1.19 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.0858 0.078 0.0674 0.0689 0.0638 0.0606 55.87%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.83 1.88 4.62 2.09 0.83 0.90 0.95 -
P/RPS 1.03 0.94 2.32 0.80 0.30 0.34 0.27 143.94%
P/EPS 35.29 19.50 127.75 -132.27 -13.61 -5.17 -7.42 -
EY 2.83 5.13 0.78 -0.76 -7.35 -19.34 -13.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.00 5.19 2.43 0.83 0.97 0.86 50.58%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 29/07/04 29/04/04 29/01/04 29/10/03 30/07/03 22/05/03 28/01/03 -
Price 1.59 1.85 4.58 4.22 1.66 0.90 0.99 -
P/RPS 0.89 0.93 2.30 1.62 0.60 0.34 0.28 116.03%
P/EPS 30.67 19.19 126.64 -267.08 -27.21 -5.17 -7.74 -
EY 3.26 5.21 0.79 -0.37 -3.67 -19.34 -12.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.97 5.15 4.91 1.66 0.97 0.89 33.92%

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