[GDEX] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 8.2%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 158,703 156,140 154,816 148,416 135,154 132,672 132,500 12.82%
PBT 24,272 23,060 23,356 20,460 19,255 17,742 19,542 15.59%
Tax -887 285 1,454 -5,728 -5,639 -5,013 -5,620 -70.89%
NP 23,385 23,345 24,810 14,732 13,616 12,729 13,922 41.43%
-
NP to SH 23,385 23,345 24,810 14,732 13,616 12,729 13,922 41.43%
-
Tax Rate 3.65% -1.24% -6.23% 28.00% 29.29% 28.25% 28.76% -
Total Cost 135,318 132,794 130,006 133,684 121,538 119,942 118,578 9.22%
-
Net Worth 99,867 89,166 80,032 71,029 86,409 60,159 57,789 44.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,404 - - - 5,891 - - -
Div Payout % 40.21% - - - 43.27% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 99,867 89,166 80,032 71,029 86,409 60,159 57,789 44.15%
NOSH 832,229 810,601 800,322 263,071 261,846 261,561 262,679 116.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.74% 14.95% 16.03% 9.93% 10.07% 9.59% 10.51% -
ROE 23.42% 26.18% 31.00% 20.74% 15.76% 21.16% 24.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.07 19.26 19.34 56.42 51.62 50.72 50.44 -47.80%
EPS 2.15 2.88 3.10 5.60 5.20 4.87 5.30 -45.29%
DPS 1.13 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.27 0.33 0.23 0.22 -33.31%
Adjusted Per Share Value based on latest NOSH - 263,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.77 2.72 2.70 2.59 2.36 2.31 2.31 12.90%
EPS 0.41 0.41 0.43 0.26 0.24 0.22 0.24 43.04%
DPS 0.16 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0174 0.0155 0.014 0.0124 0.0151 0.0105 0.0101 43.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.19 1.78 1.15 3.17 2.00 1.63 1.60 -
P/RPS 11.48 9.24 5.94 5.62 3.87 3.21 3.17 136.38%
P/EPS 77.94 61.81 37.10 56.61 38.46 33.49 30.19 88.51%
EY 1.28 1.62 2.70 1.77 2.60 2.99 3.31 -47.01%
DY 0.52 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 18.25 16.18 11.50 11.74 6.06 7.09 7.27 85.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 -
Price 2.20 1.76 1.64 2.97 2.50 1.69 1.65 -
P/RPS 11.54 9.14 8.48 5.26 4.84 3.33 3.27 132.33%
P/EPS 78.29 61.11 52.90 53.04 48.08 34.73 31.13 85.24%
EY 1.28 1.64 1.89 1.89 2.08 2.88 3.21 -45.91%
DY 0.51 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 18.33 16.00 16.40 11.00 7.58 7.35 7.50 81.73%

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