[GDEX] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 25.8%
YoY- 17.28%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 113,222 112,296 105,124 93,071 90,353 89,312 85,296 20.76%
PBT 10,742 10,272 8,792 9,865 7,572 7,676 6,944 33.72%
Tax -3,006 -2,896 -2,460 -2,882 -2,021 -1,962 -1,980 32.06%
NP 7,736 7,376 6,332 6,983 5,550 5,714 4,964 34.38%
-
NP to SH 7,736 7,376 6,332 6,983 5,550 5,714 4,964 34.38%
-
Tax Rate 27.98% 28.19% 27.98% 29.21% 26.69% 25.56% 28.51% -
Total Cost 105,486 104,920 98,792 86,088 84,802 83,598 80,332 19.89%
-
Net Worth 48,777 51,580 48,511 46,381 43,685 43,755 43,952 7.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 3,220 - - - -
Div Payout % - - - 46.13% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 48,777 51,580 48,511 46,381 43,685 43,755 43,952 7.18%
NOSH 256,725 257,902 255,322 257,675 256,975 257,387 258,541 -0.46%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.83% 6.57% 6.02% 7.50% 6.14% 6.40% 5.82% -
ROE 15.86% 14.30% 13.05% 15.06% 12.71% 13.06% 11.29% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.10 43.54 41.17 36.12 35.16 34.70 32.99 21.32%
EPS 3.01 2.86 2.48 2.71 2.16 2.22 1.92 34.91%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.18 0.17 0.17 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 256,363
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.01 1.99 1.86 1.65 1.60 1.58 1.51 20.98%
EPS 0.14 0.13 0.11 0.12 0.10 0.10 0.09 34.21%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0086 0.0091 0.0086 0.0082 0.0077 0.0078 0.0078 6.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.00 0.99 0.85 1.01 1.13 0.59 0.62 -
P/RPS 2.27 2.27 2.06 2.80 3.21 1.70 1.88 13.37%
P/EPS 33.19 34.62 34.27 37.27 52.31 26.58 32.29 1.84%
EY 3.01 2.89 2.92 2.68 1.91 3.76 3.10 -1.94%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 5.26 4.95 4.47 5.61 6.65 3.47 3.65 27.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 16/02/11 24/11/10 -
Price 1.01 1.06 0.98 0.86 1.00 0.72 0.63 -
P/RPS 2.29 2.43 2.38 2.38 2.84 2.07 1.91 12.84%
P/EPS 33.52 37.06 39.52 31.73 46.30 32.43 32.81 1.43%
EY 2.98 2.70 2.53 3.15 2.16 3.08 3.05 -1.53%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 5.32 5.30 5.16 4.78 5.88 4.24 3.71 27.13%

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