[GADANG] YoY Annualized Quarter Result on 28-Feb-2003 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -54.43%
YoY- -323.78%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 166,504 125,082 139,849 147,538 146,476 104,237 63,893 17.29%
PBT 15,160 4,688 4,240 -4,132 522 1,781 -1,812 -
Tax -4,716 -1,321 396 -3,852 -522 -493 1,812 -
NP 10,444 3,366 4,636 -7,984 0 1,288 0 -
-
NP to SH 10,540 3,366 4,636 -7,984 -1,884 1,288 -2,089 -
-
Tax Rate 31.11% 28.18% -9.34% - 100.00% 27.68% - -
Total Cost 156,060 121,716 135,213 155,522 146,476 102,949 63,893 16.04%
-
Net Worth 133,649 87,099 58,889 33,771 31,842 35,976 38,428 23.07%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 133,649 87,099 58,889 33,771 31,842 35,976 38,428 23.07%
NOSH 103,604 87,979 62,648 36,312 19,901 19,876 19,911 31.62%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 6.27% 2.69% 3.31% -5.41% 0.00% 1.24% 0.00% -
ROE 7.89% 3.87% 7.87% -23.64% -5.92% 3.58% -5.44% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 160.71 142.17 223.23 406.30 736.01 524.42 320.89 -10.88%
EPS 10.17 3.83 7.40 -21.99 -9.47 6.48 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 0.99 0.94 0.93 1.60 1.81 1.93 -6.49%
Adjusted Per Share Value based on latest NOSH - 49,970
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 20.79 15.62 17.46 18.42 18.29 13.02 7.98 17.29%
EPS 1.32 0.42 0.58 -1.00 -0.24 0.16 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1088 0.0735 0.0422 0.0398 0.0449 0.048 23.07%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.96 1.42 1.88 0.90 1.20 1.00 2.38 -
P/RPS 0.60 1.00 0.84 0.22 0.16 0.19 0.74 -3.43%
P/EPS 9.44 37.11 25.41 -4.09 -12.68 15.43 -22.68 -
EY 10.60 2.69 3.94 -24.43 -7.89 6.48 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.43 2.00 0.97 0.75 0.55 1.23 -8.11%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 27/04/01 22/05/00 -
Price 1.03 1.43 1.85 0.90 1.37 0.80 2.35 -
P/RPS 0.64 1.01 0.83 0.22 0.19 0.15 0.73 -2.16%
P/EPS 10.12 37.37 25.00 -4.09 -14.47 12.35 -22.40 -
EY 9.88 2.68 4.00 -24.43 -6.91 8.10 -4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.44 1.97 0.97 0.86 0.44 1.22 -6.78%

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