[GADANG] YoY TTM 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- 355.88%
YoY- 145.35%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 230,312 142,481 119,297 127,049 139,214 132,944 93,382 16.22%
PBT 20,403 13,412 4,462 1,313 -3,583 -38 -4,121 -
Tax -5,918 -4,379 -1,784 995 -1,506 -770 5,190 -
NP 14,485 9,033 2,678 2,308 -5,089 -808 1,069 54.37%
-
NP to SH 14,360 9,073 2,678 2,308 -5,089 -4,987 -3,073 -
-
Tax Rate 29.01% 32.65% 39.98% -75.78% - - - -
Total Cost 215,827 133,448 116,619 124,741 144,303 133,752 92,313 15.19%
-
Net Worth 149,379 134,464 92,026 56,799 44,149 31,643 36,233 26.61%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div 2,119 - - - - - - -
Div Payout % 14.76% - - - - - - -
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 149,379 134,464 92,026 56,799 44,149 31,643 36,233 26.61%
NOSH 105,943 105,877 90,222 63,819 39,774 19,901 19,799 32.23%
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 6.29% 6.34% 2.24% 1.82% -3.66% -0.61% 1.14% -
ROE 9.61% 6.75% 2.91% 4.06% -11.53% -15.76% -8.48% -
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 217.39 134.57 132.23 199.08 350.01 668.01 471.63 -12.10%
EPS 13.55 8.57 2.97 3.62 -12.79 -25.06 -15.52 -
DPS 2.00 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 31.63 19.57 16.39 17.45 19.12 18.26 12.83 16.22%
EPS 1.97 1.25 0.37 0.32 -0.70 -0.68 -0.42 -
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.1847 0.1264 0.078 0.0606 0.0435 0.0498 26.60%
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 0.49 0.56 1.13 2.32 0.27 0.19 0.33 6.80%
P/EPS 7.89 8.87 50.54 127.75 -7.42 -5.03 -10.12 -
EY 12.67 11.28 1.98 0.78 -13.47 -19.89 -9.89 -
DY 1.87 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 0.50 0.74 1.10 2.30 0.28 0.20 0.23 13.81%
P/EPS 8.04 11.67 48.85 126.64 -7.74 -5.39 -7.09 -
EY 12.44 8.57 2.05 0.79 -12.92 -18.56 -14.11 -
DY 1.83 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