[GDEX] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 0.17%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 193,237 187,678 174,964 158,703 156,140 154,816 148,416 19.25%
PBT 27,869 27,256 22,488 24,272 23,060 23,356 20,460 22.90%
Tax -2,802 -2,868 -2,556 -887 285 1,454 -5,728 -37.94%
NP 25,066 24,388 19,932 23,385 23,345 24,810 14,732 42.56%
-
NP to SH 25,066 24,388 19,932 23,385 23,345 24,810 14,732 42.56%
-
Tax Rate 10.05% 10.52% 11.37% 3.65% -1.24% -6.23% 28.00% -
Total Cost 168,170 163,290 155,032 135,318 132,794 130,006 133,684 16.54%
-
Net Worth 126,871 0 101,349 99,867 89,166 80,032 71,029 47.26%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 9,404 - - - -
Div Payout % - - - 40.21% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 126,871 0 101,349 99,867 89,166 80,032 71,029 47.26%
NOSH 1,153,374 846,805 844,576 832,229 810,601 800,322 263,071 168.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.97% 12.99% 11.39% 14.74% 14.95% 16.03% 9.93% -
ROE 19.76% 0.00% 19.67% 23.42% 26.18% 31.00% 20.74% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.75 22.16 20.72 19.07 19.26 19.34 56.42 -55.53%
EPS 2.17 2.16 2.36 2.15 2.88 3.10 5.60 -46.87%
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.12 0.12 0.11 0.10 0.27 -45.07%
Adjusted Per Share Value based on latest NOSH - 839,428
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.43 3.33 3.10 2.81 2.77 2.74 2.63 19.38%
EPS 0.44 0.43 0.35 0.41 0.41 0.44 0.26 42.05%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.0225 0.00 0.018 0.0177 0.0158 0.0142 0.0126 47.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.65 2.10 2.03 2.19 1.78 1.15 3.17 -
P/RPS 9.85 9.48 9.80 11.48 9.24 5.94 5.62 45.41%
P/EPS 75.92 72.92 86.02 77.94 61.81 37.10 56.61 21.63%
EY 1.32 1.37 1.16 1.28 1.62 2.70 1.77 -17.77%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 15.00 0.00 16.92 18.25 16.18 11.50 11.74 17.76%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 -
Price 1.53 1.61 2.12 2.20 1.76 1.64 2.97 -
P/RPS 9.13 7.26 10.23 11.54 9.14 8.48 5.26 44.47%
P/EPS 70.40 55.90 89.83 78.29 61.11 52.90 53.04 20.79%
EY 1.42 1.79 1.11 1.28 1.64 1.89 1.89 -17.36%
DY 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 13.91 0.00 17.67 18.33 16.00 16.40 11.00 16.95%

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