[GADANG] YoY Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 9.02%
YoY- -27.38%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 148,509 235,612 166,504 125,082 139,849 147,538 146,476 0.22%
PBT 12,756 21,662 15,160 4,688 4,240 -4,132 522 70.26%
Tax -3,452 -6,317 -4,716 -1,321 396 -3,852 -522 36.96%
NP 9,304 15,345 10,444 3,366 4,636 -7,984 0 -
-
NP to SH 9,081 15,140 10,540 3,366 4,636 -7,984 -1,884 -
-
Tax Rate 27.06% 29.16% 31.11% 28.18% -9.34% - 100.00% -
Total Cost 139,205 220,266 156,060 121,716 135,213 155,522 146,476 -0.84%
-
Net Worth 168,216 147,550 133,649 87,099 58,889 33,771 31,842 31.93%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 168,216 147,550 133,649 87,099 58,889 33,771 31,842 31.93%
NOSH 117,633 106,920 103,604 87,979 62,648 36,312 19,901 34.42%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 6.26% 6.51% 6.27% 2.69% 3.31% -5.41% 0.00% -
ROE 5.40% 10.26% 7.89% 3.87% 7.87% -23.64% -5.92% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 126.25 220.36 160.71 142.17 223.23 406.30 736.01 -25.43%
EPS 7.72 14.16 10.17 3.83 7.40 -21.99 -9.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.29 0.99 0.94 0.93 1.60 -1.85%
Adjusted Per Share Value based on latest NOSH - 96,122
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 20.40 32.36 22.87 17.18 19.21 20.26 20.12 0.23%
EPS 1.25 2.08 1.45 0.46 0.64 -1.10 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.231 0.2027 0.1836 0.1196 0.0809 0.0464 0.0437 31.95%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.89 1.10 0.96 1.42 1.88 0.90 1.20 -
P/RPS 0.70 0.50 0.60 1.00 0.84 0.22 0.16 27.85%
P/EPS 11.53 7.77 9.44 37.11 25.41 -4.09 -12.68 -
EY 8.67 12.87 10.60 2.69 3.94 -24.43 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 0.74 1.43 2.00 0.97 0.75 -3.11%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/04/08 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 -
Price 0.80 1.10 1.03 1.43 1.85 0.90 1.37 -
P/RPS 0.63 0.50 0.64 1.01 0.83 0.22 0.19 22.09%
P/EPS 10.36 7.77 10.12 37.37 25.00 -4.09 -14.47 -
EY 9.65 12.87 9.88 2.68 4.00 -24.43 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.80 0.80 1.44 1.97 0.97 0.86 -6.89%

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