[GDEX] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -9.32%
YoY- 27.56%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 116,322 113,222 112,296 105,124 93,071 90,353 89,312 19.28%
PBT 12,253 10,742 10,272 8,792 9,865 7,572 7,676 36.62%
Tax -3,509 -3,006 -2,896 -2,460 -2,882 -2,021 -1,962 47.39%
NP 8,744 7,736 7,376 6,332 6,983 5,550 5,714 32.82%
-
NP to SH 8,744 7,736 7,376 6,332 6,983 5,550 5,714 32.82%
-
Tax Rate 28.64% 27.98% 28.19% 27.98% 29.21% 26.69% 25.56% -
Total Cost 107,578 105,486 104,920 98,792 86,088 84,802 83,598 18.32%
-
Net Worth 51,435 48,777 51,580 48,511 46,381 43,685 43,755 11.39%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,214 - - - 3,220 - - -
Div Payout % 36.76% - - - 46.13% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 51,435 48,777 51,580 48,511 46,381 43,685 43,755 11.39%
NOSH 257,176 256,725 257,902 255,322 257,675 256,975 257,387 -0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.52% 6.83% 6.57% 6.02% 7.50% 6.14% 6.40% -
ROE 17.00% 15.86% 14.30% 13.05% 15.06% 12.71% 13.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 45.23 44.10 43.54 41.17 36.12 35.16 34.70 19.34%
EPS 3.40 3.01 2.86 2.48 2.71 2.16 2.22 32.90%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.20 0.19 0.20 0.19 0.18 0.17 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 255,322
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.03 1.97 1.96 1.83 1.62 1.58 1.56 19.21%
EPS 0.15 0.13 0.13 0.11 0.12 0.10 0.10 31.06%
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.009 0.0085 0.009 0.0085 0.0081 0.0076 0.0076 11.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 1.00 0.99 0.85 1.01 1.13 0.59 -
P/RPS 2.21 2.27 2.27 2.06 2.80 3.21 1.70 19.13%
P/EPS 29.41 33.19 34.62 34.27 37.27 52.31 26.58 6.98%
EY 3.40 3.01 2.89 2.92 2.68 1.91 3.76 -6.49%
DY 1.25 0.00 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 5.00 5.26 4.95 4.47 5.61 6.65 3.47 27.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 16/02/11 -
Price 1.34 1.01 1.06 0.98 0.86 1.00 0.72 -
P/RPS 2.96 2.29 2.43 2.38 2.38 2.84 2.07 26.95%
P/EPS 39.41 33.52 37.06 39.52 31.73 46.30 32.43 13.89%
EY 2.54 2.98 2.70 2.53 3.15 2.16 3.08 -12.06%
DY 0.93 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 6.70 5.32 5.30 5.16 4.78 5.88 4.24 35.70%

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