[GADANG] YoY Annualized Quarter Result on 31-May-2004 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -22.09%
YoY- 218.16%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 225,955 185,629 124,134 133,380 138,086 133,003 118,738 11.31%
PBT 21,578 17,339 7,494 4,337 -2,096 -2,275 1,378 58.13%
Tax -7,540 -5,476 -2,808 -725 -961 2,275 -1,378 32.72%
NP 14,038 11,863 4,686 3,612 -3,057 0 0 -
-
NP to SH 13,799 11,916 5,030 3,612 -3,057 -4,124 -2,298 -
-
Tax Rate 34.94% 31.58% 37.47% 16.72% - - 100.00% -
Total Cost 211,917 173,766 119,448 129,768 141,143 133,003 118,738 10.13%
-
Net Worth 153,136 138,494 111,850 74,052 39,503 28,860 33,432 28.85%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 2,734 2,082 - - - - - -
Div Payout % 19.82% 17.48% - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 153,136 138,494 111,850 74,052 39,503 28,860 33,432 28.85%
NOSH 109,383 104,131 90,201 65,532 39,902 19,903 19,900 32.82%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 6.21% 6.39% 3.77% 2.71% -2.21% 0.00% 0.00% -
ROE 9.01% 8.60% 4.50% 4.88% -7.74% -14.29% -6.87% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 206.57 178.26 137.62 203.53 346.06 668.24 596.67 -16.19%
EPS 12.62 11.44 5.58 5.51 -7.66 -20.72 -11.55 -
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.33 1.24 1.13 0.99 1.45 1.68 -2.99%
Adjusted Per Share Value based on latest NOSH - 74,716
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 28.21 23.18 15.50 16.65 17.24 16.61 14.83 11.30%
EPS 1.72 1.49 0.63 0.45 -0.38 -0.51 -0.29 -
DPS 0.34 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1912 0.1729 0.1397 0.0925 0.0493 0.036 0.0417 28.87%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.90 0.80 1.35 1.83 0.83 1.30 0.89 -
P/RPS 0.44 0.45 0.98 0.90 0.24 0.19 0.15 19.63%
P/EPS 7.13 6.99 24.21 33.20 -10.83 -6.27 -7.71 -
EY 14.02 14.30 4.13 3.01 -9.23 -15.94 -12.97 -
DY 2.78 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 1.09 1.62 0.84 0.90 0.53 3.19%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 26/07/07 31/07/06 28/07/05 29/07/04 30/07/03 30/07/02 30/07/01 -
Price 1.32 0.93 0.88 1.59 1.66 1.07 0.85 -
P/RPS 0.64 0.52 0.64 0.78 0.48 0.16 0.14 28.81%
P/EPS 10.46 8.13 15.78 28.85 -21.67 -5.16 -7.36 -
EY 9.56 12.30 6.34 3.47 -4.62 -19.36 -13.59 -
DY 1.89 2.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.70 0.71 1.41 1.68 0.74 0.51 10.72%

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