[GADANG] YoY Cumulative Quarter Result on 29-Feb-2004 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 25.07%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 176,709 124,878 93,812 104,887 110,654 109,857 78,178 14.55%
PBT 16,247 11,370 3,516 3,180 -3,099 392 1,336 51.61%
Tax -4,738 -3,537 -991 297 -2,889 -392 -370 52.92%
NP 11,509 7,833 2,525 3,477 -5,988 0 966 51.09%
-
NP to SH 11,355 7,905 2,525 3,477 -5,988 -1,413 966 50.76%
-
Tax Rate 29.16% 31.11% 28.19% -9.34% - 100.00% 27.69% -
Total Cost 165,200 117,045 91,287 101,410 116,642 109,857 77,212 13.50%
-
Net Worth 147,550 133,649 87,099 58,889 33,771 31,842 35,976 26.50%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 147,550 133,649 87,099 58,889 33,771 31,842 35,976 26.50%
NOSH 106,920 103,604 87,979 62,648 36,312 19,901 19,876 32.35%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 6.51% 6.27% 2.69% 3.31% -5.41% 0.00% 1.24% -
ROE 7.70% 5.91% 2.90% 5.90% -17.73% -4.44% 2.69% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 165.27 120.53 106.63 167.42 304.72 552.01 393.32 -13.44%
EPS 10.62 7.63 2.87 5.55 -16.49 -7.10 4.86 13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 0.99 0.94 0.93 1.60 1.81 -4.41%
Adjusted Per Share Value based on latest NOSH - 66,476
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 22.06 15.59 11.71 13.10 13.82 13.72 9.76 14.55%
EPS 1.42 0.99 0.32 0.43 -0.75 -0.18 0.12 50.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1842 0.1669 0.1088 0.0735 0.0422 0.0398 0.0449 26.51%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.10 0.96 1.42 1.88 0.90 1.20 1.00 -
P/RPS 0.67 0.80 1.33 1.12 0.30 0.22 0.25 17.84%
P/EPS 10.36 12.58 49.48 33.87 -5.46 -16.90 20.58 -10.80%
EY 9.65 7.95 2.02 2.95 -18.32 -5.92 4.86 12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 1.43 2.00 0.97 0.75 0.55 6.44%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 27/04/01 -
Price 1.10 1.03 1.43 1.85 0.90 1.37 0.80 -
P/RPS 0.67 0.85 1.34 1.10 0.30 0.25 0.20 22.31%
P/EPS 10.36 13.50 49.83 33.33 -5.46 -19.30 16.46 -7.42%
EY 9.65 7.41 2.01 3.00 -18.32 -5.18 6.08 7.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 1.44 1.97 0.97 0.86 0.44 10.47%

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