[GADANG] YoY TTM Result on 28-Feb-2005 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 9.11%
YoY- -54.41%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 160,736 237,460 155,186 122,305 132,319 133,800 150,417 1.11%
PBT 14,770 22,306 15,116 4,676 4,184 -5,767 436 79.78%
Tax -4,847 -6,635 -4,857 -1,754 2,225 -2,933 -1,036 29.29%
NP 9,923 15,671 10,259 2,922 6,409 -8,700 -600 -
-
NP to SH 9,643 15,500 10,294 2,922 6,409 -8,700 -4,676 -
-
Tax Rate 32.82% 29.75% 32.13% 37.51% -53.18% - 237.61% -
Total Cost 150,813 221,789 144,927 119,383 125,910 142,500 151,017 -0.02%
-
Net Worth 168,739 149,938 136,777 95,161 62,487 46,472 31,846 32.00%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 2,913 2,119 - - - - - -
Div Payout % 30.21% 13.67% - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 168,739 149,938 136,777 95,161 62,487 46,472 31,846 32.00%
NOSH 118,000 108,651 106,029 96,122 66,476 49,970 19,903 34.49%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 6.17% 6.60% 6.61% 2.39% 4.84% -6.50% -0.40% -
ROE 5.71% 10.34% 7.53% 3.07% 10.26% -18.72% -14.68% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 136.22 218.55 146.36 127.24 199.05 267.76 755.72 -24.82%
EPS 8.17 14.27 9.71 3.04 9.64 -17.41 -23.49 -
DPS 2.50 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.29 0.99 0.94 0.93 1.60 -1.85%
Adjusted Per Share Value based on latest NOSH - 96,122
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 22.08 32.62 21.31 16.80 18.17 18.38 20.66 1.11%
EPS 1.32 2.13 1.41 0.40 0.88 -1.19 -0.64 -
DPS 0.40 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2318 0.2059 0.1879 0.1307 0.0858 0.0638 0.0437 32.02%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.89 1.10 0.96 1.42 1.88 0.90 1.20 -
P/RPS 0.65 0.50 0.66 1.12 0.94 0.34 0.16 26.29%
P/EPS 10.89 7.71 9.89 46.71 19.50 -5.17 -5.11 -
EY 9.18 12.97 10.11 2.14 5.13 -19.34 -19.58 -
DY 2.81 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 0.74 1.43 2.00 0.97 0.75 -3.11%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/04/08 16/04/07 26/04/06 25/04/05 29/04/04 22/05/03 30/04/02 -
Price 0.80 1.10 1.03 1.43 1.85 0.90 1.37 -
P/RPS 0.59 0.50 0.70 1.12 0.93 0.34 0.18 21.85%
P/EPS 9.79 7.71 10.61 47.04 19.19 -5.17 -5.83 -
EY 10.22 12.97 9.43 2.13 5.21 -19.34 -17.15 -
DY 3.13 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.80 0.80 1.44 1.97 0.97 0.86 -6.89%

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