[GDEX] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -16.63%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 93,071 90,353 89,312 85,296 81,839 80,604 79,916 10.72%
PBT 9,865 7,572 7,676 6,944 8,258 6,589 6,594 30.90%
Tax -2,882 -2,021 -1,962 -1,980 -2,304 -1,792 -1,892 32.49%
NP 6,983 5,550 5,714 4,964 5,954 4,797 4,702 30.26%
-
NP to SH 6,983 5,550 5,714 4,964 5,954 4,797 4,702 30.26%
-
Tax Rate 29.21% 26.69% 25.56% 28.51% 27.90% 27.20% 28.69% -
Total Cost 86,088 84,802 83,598 80,332 75,885 75,806 75,214 9.44%
-
Net Worth 46,381 43,685 43,755 43,952 41,113 41,119 41,336 8.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,220 - - - 2,569 - - -
Div Payout % 46.13% - - - 43.16% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 46,381 43,685 43,755 43,952 41,113 41,119 41,336 8.00%
NOSH 257,675 256,975 257,387 258,541 256,960 256,999 258,351 -0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.50% 6.14% 6.40% 5.82% 7.28% 5.95% 5.88% -
ROE 15.06% 12.71% 13.06% 11.29% 14.48% 11.67% 11.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.12 35.16 34.70 32.99 31.85 31.36 30.93 10.92%
EPS 2.71 2.16 2.22 1.92 2.31 1.87 1.82 30.49%
DPS 1.25 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.16 0.16 0.16 8.19%
Adjusted Per Share Value based on latest NOSH - 258,541
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.65 1.60 1.58 1.51 1.45 1.43 1.42 10.55%
EPS 0.12 0.10 0.10 0.09 0.11 0.09 0.08 31.13%
DPS 0.06 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0082 0.0077 0.0078 0.0078 0.0073 0.0073 0.0073 8.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.13 0.59 0.62 0.45 0.55 0.50 -
P/RPS 2.80 3.21 1.70 1.88 1.41 1.75 1.62 44.16%
P/EPS 37.27 52.31 26.58 32.29 19.42 29.46 27.47 22.62%
EY 2.68 1.91 3.76 3.10 5.15 3.39 3.64 -18.50%
DY 1.24 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 5.61 6.65 3.47 3.65 2.81 3.44 3.13 47.70%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 16/02/11 24/11/10 16/08/10 21/05/10 10/02/10 -
Price 0.86 1.00 0.72 0.63 0.51 0.48 0.66 -
P/RPS 2.38 2.84 2.07 1.91 1.60 1.53 2.13 7.70%
P/EPS 31.73 46.30 32.43 32.81 22.01 25.71 36.26 -8.53%
EY 3.15 2.16 3.08 3.05 4.54 3.89 2.76 9.23%
DY 1.45 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 4.78 5.88 4.24 3.71 3.19 3.00 4.13 10.26%

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