[GDEX] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 6.97%
YoY- 55.72%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 156,140 154,816 148,416 135,154 132,672 132,500 128,024 14.16%
PBT 23,060 23,356 20,460 19,255 17,742 19,542 19,524 11.74%
Tax 285 1,454 -5,728 -5,639 -5,013 -5,620 -5,532 -
NP 23,345 24,810 14,732 13,616 12,729 13,922 13,992 40.71%
-
NP to SH 23,345 24,810 14,732 13,616 12,729 13,922 13,992 40.71%
-
Tax Rate -1.24% -6.23% 28.00% 29.29% 28.25% 28.76% 28.33% -
Total Cost 132,794 130,006 133,684 121,538 119,942 118,578 114,032 10.69%
-
Net Worth 89,166 80,032 71,029 86,409 60,159 57,789 57,429 34.12%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 5,891 - - - -
Div Payout % - - - 43.27% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 89,166 80,032 71,029 86,409 60,159 57,789 57,429 34.12%
NOSH 810,601 800,322 263,071 261,846 261,561 262,679 261,044 112.99%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.95% 16.03% 9.93% 10.07% 9.59% 10.51% 10.93% -
ROE 26.18% 31.00% 20.74% 15.76% 21.16% 24.09% 24.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.26 19.34 56.42 51.62 50.72 50.44 49.04 -46.40%
EPS 2.88 3.10 5.60 5.20 4.87 5.30 5.36 -33.93%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.27 0.33 0.23 0.22 0.22 -37.03%
Adjusted Per Share Value based on latest NOSH - 262,516
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.77 2.74 2.63 2.40 2.35 2.35 2.27 14.20%
EPS 0.41 0.44 0.26 0.24 0.23 0.25 0.25 39.11%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0158 0.0142 0.0126 0.0153 0.0107 0.0102 0.0102 33.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.78 1.15 3.17 2.00 1.63 1.60 1.39 -
P/RPS 9.24 5.94 5.62 3.87 3.21 3.17 2.83 120.24%
P/EPS 61.81 37.10 56.61 38.46 33.49 30.19 25.93 78.53%
EY 1.62 2.70 1.77 2.60 2.99 3.31 3.86 -43.97%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 16.18 11.50 11.74 6.06 7.09 7.27 6.32 87.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 -
Price 1.76 1.64 2.97 2.50 1.69 1.65 1.45 -
P/RPS 9.14 8.48 5.26 4.84 3.33 3.27 2.96 112.19%
P/EPS 61.11 52.90 53.04 48.08 34.73 31.13 27.05 72.25%
EY 1.64 1.89 1.89 2.08 2.88 3.21 3.70 -41.89%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 16.00 16.40 11.00 7.58 7.35 7.50 6.59 80.74%

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