[GADANG] YoY Annualized Quarter Result on 30-Nov-2005 [#2]

Stock

[GADANG] GADANG HOLDINGS BHD

Announcement Date

26-Jan-2006

Admission Sponsor

Sponsor

Financial Year

31-May-2006

Quarter

30-Nov-2005 [#2]

Profit Trend

QoQ- 35.46%

YoY- 271.83%

Quarter Report

GADANG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Annualized Quarter Result
Revenue	239,880	146,804	242,484	153,118	116,396	144,562	166,636	6.25%
YoY %	63.40%	-39.46%	58.36%	31.55%	-19.48%	-13.25%	-	-
Horiz. %	143.95%	88.10%	145.52%	91.89%	69.85%	86.75%	100.00%	-
PBT	12,052	16,000	22,606	16,658	4,260	4,116	-2,700	-
YoY %	-24.68%	-29.22%	35.71%	291.03%	3.50%	252.44%	-	-
Horiz. %	-446.37%	-592.59%	-837.26%	-616.96%	-157.78%	-152.44%	100.00%	-
Tax	-3,376	-4,180	-6,296	-5,330	-1,172	1,444	-2,470	5.34%
YoY %	19.23%	33.61%	-18.12%	-354.78%	-181.16%	158.46%	-	-
Horiz. %	136.68%	169.23%	254.90%	215.79%	47.45%	-58.46%	100.00%	-
NP	8,676	11,820	16,310	11,328	3,088	5,560	-5,170	-
YoY %	-26.60%	-27.53%	43.98%	266.84%	-44.46%	207.54%	-	-
Horiz. %	-167.81%	-228.63%	-315.47%	-219.11%	-59.73%	-107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,844	11,380	16,106	11,482	3,088	5,560	-5,170	-
YoY %	-22.28%	-29.34%	40.27%	271.83%	-44.46%	207.54%	-	-
Horiz. %	-171.06%	-220.12%	-311.53%	-222.09%	-59.73%	-107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.01%	26.12%	27.85%	32.00%	27.51%	-35.08%	-	-
YoY %	7.24%	-6.21%	-12.97%	16.32%	178.42%	0.00%	-	-
Horiz. %	-79.85%	-74.46%	-79.39%	-91.22%	-78.42%	100.00%	-	-
Total Cost	231,204	134,984	226,174	141,790	113,308	139,002	171,806	5.06%
YoY %	71.28%	-40.32%	59.51%	25.14%	-18.48%	-19.09%	-	-
Horiz. %	134.57%	78.57%	131.64%	82.53%	65.95%	80.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,342	169,289	149,601	125,491	86,059	53,786	33,057	31.77%
YoY %	2.39%	13.16%	19.21%	45.82%	60.00%	62.71%	-	-
Horiz. %	524.37%	512.11%	452.55%	379.62%	260.34%	162.71%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	173,342	169,289	149,601	125,491	86,059	53,786	33,057	31.77%
YoY %	2.39%	13.16%	19.21%	45.82%	60.00%	62.71%	-	-
Horiz. %	524.37%	512.11%	452.55%	379.62%	260.34%	162.71%	100.00%	-
NOSH	117,920	117,561	106,100	98,812	84,371	60,434	29,781	25.75%
YoY %	0.31%	10.80%	7.38%	17.12%	39.61%	102.93%	-	-
Horiz. %	395.96%	394.75%	356.27%	331.80%	283.30%	202.93%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	3.62%	8.05%	6.73%	7.40%	2.65%	3.85%	-3.10%	-
YoY %	-55.03%	19.61%	-9.05%	179.25%	-31.17%	224.19%	-	-
Horiz. %	-116.77%	-259.68%	-217.10%	-238.71%	-85.48%	-124.19%	100.00%	-
ROE	5.10%	6.72%	10.77%	9.15%	3.59%	10.34%	-15.64%	-
YoY %	-24.11%	-37.60%	17.70%	154.87%	-65.28%	166.11%	-	-
Horiz. %	-32.61%	-42.97%	-68.86%	-58.50%	-22.95%	-66.11%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	203.43	124.87	228.54	154.96	137.96	239.20	559.54	-15.50%
YoY %	62.91%	-45.36%	47.48%	12.32%	-42.32%	-57.25%	-	-
Horiz. %	36.36%	22.32%	40.84%	27.69%	24.66%	42.75%	100.00%	-
EPS	7.50	9.68	15.18	11.22	3.66	9.20	-17.36	-
YoY %	-22.52%	-36.23%	35.29%	206.56%	-60.22%	153.00%	-	-
Horiz. %	-43.20%	-55.76%	-87.44%	-64.63%	-21.08%	-53.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.47	1.44	1.41	1.27	1.02	0.89	1.11	4.78%
YoY %	2.08%	2.13%	11.02%	24.51%	14.61%	-19.82%	-	-
Horiz. %	132.43%	129.73%	127.03%	114.41%	91.89%	80.18%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 105,877
RPS	32.95	20.16	33.31	21.03	15.99	19.86	22.89	6.25%
YoY %	63.44%	-39.48%	58.39%	31.52%	-19.49%	-13.24%	-	-
Horiz. %	143.95%	88.07%	145.52%	91.87%	69.86%	86.76%	100.00%	-
EPS	1.21	1.56	2.21	1.58	0.42	0.76	-0.71	-
YoY %	-22.44%	-29.41%	39.87%	276.19%	-44.74%	207.04%	-	-
Horiz. %	-170.42%	-219.72%	-311.27%	-222.54%	-59.15%	-107.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2381	0.2325	0.2055	0.1724	0.1182	0.0739	0.0454	31.77%
YoY %	2.41%	13.14%	19.20%	45.85%	59.95%	62.78%	-	-
Horiz. %	524.45%	512.11%	452.64%	379.74%	260.35%	162.78%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	0.52	1.00	1.07	0.76	1.50	4.62	0.95	-
P/RPS	0.26	0.80	0.47	0.49	1.09	1.93	0.17	7.33%
YoY %	-67.50%	70.21%	-4.08%	-55.05%	-43.52%	1,035.29%	-	-
Horiz. %	152.94%	470.59%	276.47%	288.24%	641.18%	1,135.29%	100.00%	-
P/EPS	6.93	10.33	7.05	6.54	40.98	50.22	-5.47	-
YoY %	-32.91%	46.52%	7.80%	-84.04%	-18.40%	1,018.10%	-	-
Horiz. %	-126.69%	-188.85%	-128.88%	-119.56%	-749.18%	-918.10%	100.00%	-
EY	14.42	9.68	14.19	15.29	2.44	1.99	-18.27	-
YoY %	48.97%	-31.78%	-7.19%	526.64%	22.61%	110.89%	-	-
Horiz. %	-78.93%	-52.98%	-77.67%	-83.69%	-13.36%	-10.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.69	0.76	0.60	1.47	5.19	0.86	-13.90%
YoY %	-49.28%	-9.21%	26.67%	-59.18%	-71.68%	503.49%	-	-
Horiz. %	40.70%	80.23%	88.37%	69.77%	170.93%	603.49%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	21/01/09	29/01/08	25/01/07	26/01/06	27/01/05	29/01/04	28/01/03	-
Price	0.49	0.90	1.09	1.00	1.45	4.58	0.99	-
P/RPS	0.24	0.72	0.48	0.65	1.05	1.91	0.18	4.90%
YoY %	-66.67%	50.00%	-26.15%	-38.10%	-45.03%	961.11%	-	-
Horiz. %	133.33%	400.00%	266.67%	361.11%	583.33%	1,061.11%	100.00%	-
P/EPS	6.53	9.30	7.18	8.61	39.62	49.78	-5.70	-
YoY %	-29.78%	29.53%	-16.61%	-78.27%	-20.41%	973.33%	-	-
Horiz. %	-114.56%	-163.16%	-125.96%	-151.05%	-695.09%	-873.33%	100.00%	-
EY	15.31	10.76	13.93	11.62	2.52	2.01	-17.54	-
YoY %	42.29%	-22.76%	19.88%	361.11%	25.37%	111.46%	-	-
Horiz. %	-87.29%	-61.35%	-79.42%	-66.25%	-14.37%	-11.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.62	0.77	0.79	1.42	5.15	0.89	-15.22%
YoY %	-46.77%	-19.48%	-2.53%	-44.37%	-72.43%	478.65%	-	-
Horiz. %	37.08%	69.66%	86.52%	88.76%	159.55%	578.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos