[GADANG] YoY Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -14.51%
YoY- -58.52%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 155,092 205,796 112,020 112,796 161,308 118,100 181,880 -2.61%
PBT 19,004 22,244 13,056 4,236 4,768 -1,636 1,284 56.65%
Tax -5,092 -6,248 -4,432 -1,148 2,676 1,636 -1,284 25.79%
NP 13,912 15,996 8,624 3,088 7,444 0 0 -
-
NP to SH 13,280 15,812 8,476 3,088 7,444 -1,180 -3,248 -
-
Tax Rate 26.79% 28.09% 33.95% 27.10% -56.12% - 100.00% -
Total Cost 141,180 189,800 103,396 109,708 153,864 118,100 181,880 -4.13%
-
Net Worth 166,586 144,130 97,618 87,337 49,093 28,503 32,440 31.33%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 166,586 144,130 97,618 87,337 49,093 28,503 32,440 31.33%
NOSH 117,314 105,978 98,604 77,979 57,085 19,932 19,901 34.38%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 8.97% 7.77% 7.70% 2.74% 4.61% 0.00% 0.00% -
ROE 7.97% 10.97% 8.68% 3.54% 15.16% -4.14% -10.01% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 132.20 194.19 113.61 144.65 282.57 592.50 913.88 -27.53%
EPS 11.32 14.92 8.60 3.96 13.04 -5.92 -16.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.36 0.99 1.12 0.86 1.43 1.63 -2.27%
Adjusted Per Share Value based on latest NOSH - 77,979
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 21.30 28.27 15.39 15.49 22.16 16.22 24.98 -2.61%
EPS 1.82 2.17 1.16 0.42 1.02 -0.16 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2288 0.198 0.1341 0.12 0.0674 0.0391 0.0446 31.31%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.01 0.88 0.93 1.41 2.09 0.98 1.29 -
P/RPS 0.76 0.45 0.82 0.97 0.74 0.17 0.14 32.55%
P/EPS 8.92 5.90 10.82 35.61 16.03 -16.55 -7.90 -
EY 11.21 16.95 9.24 2.81 6.24 -6.04 -12.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.94 1.26 2.43 0.69 0.79 -1.76%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 20/11/06 28/10/05 28/10/04 29/10/03 25/10/02 22/10/01 -
Price 1.06 1.05 0.76 1.49 4.22 0.86 1.17 -
P/RPS 0.80 0.54 0.67 1.03 1.49 0.15 0.13 35.35%
P/EPS 9.36 7.04 8.84 37.63 32.36 -14.53 -7.17 -
EY 10.68 14.21 11.31 2.66 3.09 -6.88 -13.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.77 1.33 4.91 0.60 0.72 0.68%

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