[GADANG] YoY Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -66.83%
YoY- 86.55%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 58,410 52,956 38,773 51,449 28,005 28,199 40,327 6.36%
PBT 4,077 3,766 4,751 5,561 3,264 1,059 1,192 22.72%
Tax -1,096 -1,236 -1,273 -1,562 -1,108 -287 669 -
NP 2,981 2,530 3,478 3,999 2,156 772 1,861 8.16%
-
NP to SH 3,550 2,549 3,320 3,953 2,119 772 1,861 11.35%
-
Tax Rate 26.88% 32.82% 26.79% 28.09% 33.95% 27.10% -56.12% -
Total Cost 55,429 50,426 35,295 47,450 25,849 27,427 38,466 6.27%
-
Net Worth 118,159 172,293 166,586 144,130 97,618 87,337 49,093 15.74%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 118,159 172,293 166,586 144,130 97,618 87,337 49,093 15.74%
NOSH 118,159 118,009 117,314 105,978 98,604 77,979 57,085 12.87%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 5.10% 4.78% 8.97% 7.77% 7.70% 2.74% 4.61% -
ROE 3.00% 1.48% 1.99% 2.74% 2.17% 0.88% 3.79% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 49.43 44.87 33.05 48.55 28.40 36.16 70.64 -5.77%
EPS 3.01 2.16 2.83 3.73 2.15 0.99 3.26 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 1.42 1.36 0.99 1.12 0.86 2.54%
Adjusted Per Share Value based on latest NOSH - 105,978
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 8.02 7.27 5.33 7.07 3.85 3.87 5.54 6.35%
EPS 0.49 0.35 0.46 0.54 0.29 0.11 0.26 11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1623 0.2366 0.2288 0.198 0.1341 0.12 0.0674 15.75%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.63 0.71 1.01 0.88 0.93 1.41 2.09 -
P/RPS 1.27 1.58 3.06 1.81 3.27 3.90 2.96 -13.14%
P/EPS 20.97 32.87 35.69 23.59 43.28 142.42 64.11 -16.97%
EY 4.77 3.04 2.80 4.24 2.31 0.70 1.56 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.71 0.65 0.94 1.26 2.43 -20.13%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 29/10/09 31/10/08 30/10/07 20/11/06 28/10/05 28/10/04 29/10/03 -
Price 0.64 0.54 1.06 1.05 0.76 1.49 4.22 -
P/RPS 1.29 1.20 3.21 2.16 2.68 4.12 5.97 -22.51%
P/EPS 21.30 25.00 37.46 28.15 35.37 150.51 129.45 -25.95%
EY 4.69 4.00 2.67 3.55 2.83 0.66 0.77 35.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.37 0.75 0.77 0.77 1.33 4.91 -28.77%

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