[GDEX] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.72%
YoY- 80.74%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 63,528 57,365 56,018 55,754 55,196 45,866 44,480 26.79%
PBT 4,204 2,558 2,746 3,086 3,060 1,724 1,456 102.63%
Tax -1,092 -472 -796 -834 -824 -517 -465 76.58%
NP 3,112 2,086 1,950 2,252 2,236 1,207 990 114.43%
-
NP to SH 3,112 2,086 1,950 2,252 2,236 1,207 990 114.43%
-
Tax Rate 25.98% 18.45% 28.99% 27.03% 26.93% 29.99% 31.94% -
Total Cost 60,416 55,279 54,068 53,502 52,960 44,659 43,489 24.47%
-
Net Worth 36,306 35,812 33,366 33,268 33,031 33,385 32,526 7.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 36,306 35,812 33,366 33,268 33,031 33,385 32,526 7.59%
NOSH 259,333 255,802 256,666 255,909 254,090 256,808 206,388 16.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.90% 3.64% 3.48% 4.04% 4.05% 2.63% 2.23% -
ROE 8.57% 5.82% 5.85% 6.77% 6.77% 3.62% 3.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.50 22.43 21.83 21.79 21.72 17.86 21.55 8.92%
EPS 1.20 0.81 0.76 0.88 0.88 0.47 0.48 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.1576 -7.58%
Adjusted Per Share Value based on latest NOSH - 257,727
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.11 1.00 0.98 0.97 0.96 0.80 0.78 26.49%
EPS 0.05 0.04 0.03 0.04 0.04 0.02 0.02 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0062 0.0058 0.0058 0.0058 0.0058 0.0057 6.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.97 1.07 0.64 0.80 0.82 0.97 -
P/RPS 2.86 4.33 4.90 2.94 3.68 4.59 4.50 -26.05%
P/EPS 58.33 118.95 140.79 72.73 90.91 174.47 202.08 -56.29%
EY 1.71 0.84 0.71 1.38 1.10 0.57 0.49 129.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.93 8.23 4.92 6.15 6.31 6.15 -12.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 24/05/06 -
Price 0.71 0.78 1.15 0.91 0.64 0.77 0.89 -
P/RPS 2.90 3.48 5.27 4.18 2.95 4.31 4.13 -20.98%
P/EPS 59.17 95.65 151.32 103.41 72.73 163.83 185.42 -53.26%
EY 1.69 1.05 0.66 0.97 1.38 0.61 0.54 113.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.57 8.85 7.00 4.92 5.92 5.65 -6.96%

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