[GADANG] YoY Cumulative Quarter Result on 31-Aug-2002 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 92.85%
YoY- 63.67%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 28,005 28,199 40,327 29,525 45,470 26,659 21,231 -0.29%
PBT 3,264 1,059 1,192 -409 321 512 141 -3.28%
Tax -1,108 -287 669 409 -321 -136 48 -
NP 2,156 772 1,861 0 0 376 189 -2.55%
-
NP to SH 2,119 772 1,861 -295 -812 376 189 -2.53%
-
Tax Rate 33.95% 27.10% -56.12% - 100.00% 26.56% -34.04% -
Total Cost 25,849 27,427 38,466 29,525 45,470 26,283 21,042 -0.21%
-
Net Worth 97,618 87,337 49,093 28,503 32,440 36,199 38,177 -0.99%
Dividend
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 97,618 87,337 49,093 28,503 32,440 36,199 38,177 -0.99%
NOSH 98,604 77,979 57,085 19,932 19,901 20,000 18,900 -1.74%
Ratio Analysis
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 7.70% 2.74% 4.61% 0.00% 0.00% 1.41% 0.89% -
ROE 2.17% 0.88% 3.79% -1.03% -2.50% 1.04% 0.50% -
Per Share
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 28.40 36.16 70.64 148.13 228.47 133.30 112.33 1.47%
EPS 2.15 0.99 3.26 -1.48 -4.08 1.88 1.00 -0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.12 0.86 1.43 1.63 1.81 2.02 0.76%
Adjusted Per Share Value based on latest NOSH - 19,932
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 3.85 3.87 5.54 4.06 6.25 3.66 2.92 -0.29%
EPS 0.29 0.11 0.26 -0.04 -0.11 0.05 0.03 -2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.12 0.0674 0.0391 0.0446 0.0497 0.0524 -0.99%
Price Multiplier on Financial Quarter End Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 0.93 1.41 2.09 0.98 1.29 1.80 0.00 -
P/RPS 3.27 3.90 2.96 0.66 0.56 1.35 0.00 -100.00%
P/EPS 43.28 142.42 64.11 -66.22 -31.62 95.74 0.00 -100.00%
EY 2.31 0.70 1.56 -1.51 -3.16 1.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.26 2.43 0.69 0.79 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 28/10/05 28/10/04 29/10/03 25/10/02 22/10/01 25/10/00 25/10/99 -
Price 0.76 1.49 4.22 0.86 1.17 1.45 0.00 -
P/RPS 2.68 4.12 5.97 0.58 0.51 1.09 0.00 -100.00%
P/EPS 35.37 150.51 129.45 -58.11 -28.68 77.13 0.00 -100.00%
EY 2.83 0.66 0.77 -1.72 -3.49 1.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.33 4.91 0.60 0.72 0.80 0.00 -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
Post a Comment