[GADANG] YoY 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- -24.05%
YoY- 120.51%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 55,467 48,319 35,614 32,606 27,336 32,750 15,277 23.96%
PBT 4,943 3,040 1,336 1,122 -1,749 433 -39 -
Tax -1,589 -872 -394 -424 -1,654 -226 39 -
NP 3,354 2,168 942 698 -3,403 207 0 -
-
NP to SH 3,303 2,163 942 698 -3,403 207 -103 -
-
Tax Rate 32.15% 28.68% 29.49% 37.79% - 52.19% - -
Total Cost 52,113 46,151 34,672 31,908 30,739 32,543 15,277 22.68%
-
Net Worth 149,938 136,777 95,161 62,487 46,472 31,846 35,851 26.91%
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 149,938 136,777 95,161 62,487 46,472 31,846 35,851 26.91%
NOSH 108,651 106,029 96,122 66,476 49,970 19,903 19,807 32.78%
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 6.05% 4.49% 2.65% 2.14% -12.45% 0.63% 0.00% -
ROE 2.20% 1.58% 0.99% 1.12% -7.32% 0.65% -0.29% -
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 51.05 45.57 37.05 49.05 54.70 164.54 77.13 -6.64%
EPS 3.04 2.04 0.98 1.05 -6.81 1.04 -0.52 -
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 7.62 6.64 4.89 4.48 3.75 4.50 2.10 23.95%
EPS 0.45 0.30 0.13 0.10 -0.47 0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.1879 0.1307 0.0858 0.0638 0.0437 0.0492 26.93%
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 2.15 2.11 3.83 3.83 1.65 0.73 1.30 8.74%
P/EPS 36.18 47.06 144.90 179.05 -13.22 115.38 -192.31 -
EY 2.76 2.13 0.69 0.56 -7.57 0.87 -0.52 -
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 2.15 2.26 3.86 3.77 1.65 0.83 1.04 12.86%
P/EPS 36.18 50.49 145.92 176.19 -13.22 131.73 -153.85 -
EY 2.76 1.98 0.69 0.57 -7.57 0.76 -0.65 -
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