[GADANG] YoY Annualized Quarter 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-0.0%
YoY- -44.46%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 146,804 242,484 153,118 116,396 144,562 166,636 154,214 -0.81%
PBT 16,000 22,606 16,658 4,260 4,116 -2,700 -82 -
Tax -4,180 -6,296 -5,330 -1,172 1,444 -2,470 82 -
NP 11,820 16,310 11,328 3,088 5,560 -5,170 0 -
-
NP to SH 11,380 16,106 11,482 3,088 5,560 -5,170 -3,240 -
-
Tax Rate 26.12% 27.85% 32.00% 27.51% -35.08% - - -
Total Cost 134,984 226,174 141,790 113,308 139,002 171,806 154,214 -2.19%
-
Net Worth 169,289 149,601 125,491 86,059 53,786 33,057 31,643 32.23%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 169,289 149,601 125,491 86,059 53,786 33,057 31,643 32.23%
NOSH 117,561 106,100 98,812 84,371 60,434 29,781 19,901 34.43%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 8.05% 6.73% 7.40% 2.65% 3.85% -3.10% 0.00% -
ROE 6.72% 10.77% 9.15% 3.59% 10.34% -15.64% -10.24% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 124.87 228.54 154.96 137.96 239.20 559.54 774.88 -26.22%
EPS 9.68 15.18 11.22 3.66 9.20 -17.36 -16.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.27 1.02 0.89 1.11 1.59 -1.63%
Adjusted Per Share Value based on latest NOSH - 90,222
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 20.16 33.31 21.03 15.99 19.86 22.89 21.18 -0.81%
EPS 1.56 2.21 1.58 0.42 0.76 -0.71 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.2055 0.1724 0.1182 0.0739 0.0454 0.0435 32.21%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.00 1.07 0.76 1.50 4.62 0.95 1.26 -
P/RPS 0.80 0.47 0.49 1.09 1.93 0.17 0.16 30.75%
P/EPS 10.33 7.05 6.54 40.98 50.22 -5.47 -7.74 -
EY 9.68 14.19 15.29 2.44 1.99 -18.27 -12.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.60 1.47 5.19 0.86 0.79 -2.22%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 29/01/08 25/01/07 26/01/06 27/01/05 29/01/04 28/01/03 30/01/02 -
Price 0.90 1.09 1.00 1.45 4.58 0.99 1.35 -
P/RPS 0.72 0.48 0.65 1.05 1.91 0.18 0.17 27.18%
P/EPS 9.30 7.18 8.61 39.62 49.78 -5.70 -8.29 -
EY 10.76 13.93 11.62 2.52 2.01 -17.54 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.79 1.42 5.15 0.89 0.85 -5.12%

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