[GADANG] YoY Cumulative Quarter Result on 30-Nov-2003 [#2]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 49.38%
YoY- 207.54%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 121,242 76,559 58,198 72,281 83,318 77,107 62,901 11.55%
PBT 11,303 8,329 2,130 2,058 -1,350 -41 1,375 42.04%
Tax -3,148 -2,665 -586 722 -1,235 41 -306 47.44%
NP 8,155 5,664 1,544 2,780 -2,585 0 1,069 40.28%
-
NP to SH 8,053 5,741 1,544 2,780 -2,585 -1,620 1,069 39.98%
-
Tax Rate 27.85% 32.00% 27.51% -35.08% - - 22.25% -
Total Cost 113,087 70,895 56,654 69,501 85,903 77,107 61,832 10.58%
-
Net Worth 149,601 125,491 86,059 53,786 33,057 31,643 36,227 26.64%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 149,601 125,491 86,059 53,786 33,057 31,643 36,227 26.64%
NOSH 106,100 98,812 84,371 60,434 29,781 19,901 19,796 32.27%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 6.73% 7.40% 2.65% 3.85% -3.10% 0.00% 1.70% -
ROE 5.38% 4.57% 1.79% 5.17% -7.82% -5.12% 2.95% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 114.27 77.48 68.98 119.60 279.77 387.44 317.74 -15.66%
EPS 7.59 5.61 1.83 4.60 -8.68 -8.14 5.40 5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.27 1.02 0.89 1.11 1.59 1.83 -4.25%
Adjusted Per Share Value based on latest NOSH - 63,819
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 16.65 10.52 7.99 9.93 11.44 10.59 8.64 11.54%
EPS 1.11 0.79 0.21 0.38 -0.36 -0.22 0.15 39.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2055 0.1724 0.1182 0.0739 0.0454 0.0435 0.0498 26.63%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 1.07 0.76 1.50 4.62 0.95 1.26 1.57 -
P/RPS 0.94 0.98 2.17 3.86 0.34 0.33 0.49 11.46%
P/EPS 14.10 13.08 81.97 100.43 -10.94 -15.48 29.07 -11.35%
EY 7.09 7.64 1.22 1.00 -9.14 -6.46 3.44 12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 1.47 5.19 0.86 0.79 0.86 -2.03%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 25/01/07 26/01/06 27/01/05 29/01/04 28/01/03 30/01/02 30/01/01 -
Price 1.09 1.00 1.45 4.58 0.99 1.35 1.10 -
P/RPS 0.95 1.29 2.10 3.83 0.35 0.35 0.35 18.09%
P/EPS 14.36 17.21 79.23 99.57 -11.41 -16.58 20.37 -5.65%
EY 6.96 5.81 1.26 1.00 -8.77 -6.03 4.91 5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 1.42 5.15 0.89 0.85 0.60 4.24%

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