[GDEX] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 21.01%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 75,093 76,686 79,264 80,144 68,079 66,181 64,224 10.99%
PBT 3,561 3,333 4,458 5,020 4,364 4,114 3,808 -4.37%
Tax -1,479 -1,018 -1,264 -1,420 -1,389 -1,069 -990 30.71%
NP 2,082 2,314 3,194 3,600 2,975 3,045 2,818 -18.28%
-
NP to SH 2,082 2,314 3,194 3,600 2,975 3,045 2,818 -18.28%
-
Tax Rate 41.53% 30.54% 28.35% 28.29% 31.83% 25.98% 26.00% -
Total Cost 73,011 74,372 76,070 76,544 65,104 63,136 61,406 12.24%
-
Net Worth 38,530 38,865 38,637 39,705 38,853 36,336 35,865 4.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,568 - - - 1,295 - - -
Div Payout % 123.38% - - - 43.53% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 38,530 38,865 38,637 39,705 38,853 36,336 35,865 4.89%
NOSH 256,867 259,104 257,580 264,705 259,026 259,545 256,181 0.17%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.77% 3.02% 4.03% 4.49% 4.37% 4.60% 4.39% -
ROE 5.40% 5.96% 8.27% 9.07% 7.66% 8.38% 7.86% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.23 29.60 30.77 30.28 26.28 25.50 25.07 10.78%
EPS 0.81 0.89 1.24 1.36 1.16 1.17 1.10 -18.47%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 264,705
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.31 1.34 1.38 1.40 1.19 1.15 1.12 11.02%
EPS 0.04 0.04 0.06 0.06 0.05 0.05 0.05 -13.83%
DPS 0.04 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0067 0.0068 0.0067 0.0069 0.0068 0.0063 0.0063 4.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.43 0.68 0.70 0.65 0.70 0.76 -
P/RPS 1.57 1.45 2.21 2.31 2.47 2.75 3.03 -35.51%
P/EPS 56.75 48.13 54.84 51.47 56.59 59.66 69.09 -12.30%
EY 1.76 2.08 1.82 1.94 1.77 1.68 1.45 13.80%
DY 2.17 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 3.07 2.87 4.53 4.67 4.33 5.00 5.43 -31.64%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 13/05/08 22/02/08 -
Price 0.60 0.45 0.68 0.75 0.65 0.70 0.75 -
P/RPS 2.05 1.52 2.21 2.48 2.47 2.75 2.99 -22.26%
P/EPS 74.03 50.37 54.84 55.15 56.59 59.66 68.18 5.64%
EY 1.35 1.99 1.82 1.81 1.77 1.68 1.47 -5.52%
DY 1.67 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 4.00 3.00 4.53 5.00 4.33 5.00 5.36 -17.74%

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