[GDEX] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 7.55%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 85,296 81,839 80,604 79,916 78,956 75,093 76,686 7.34%
PBT 6,944 8,258 6,589 6,594 6,160 3,561 3,333 63.05%
Tax -1,980 -2,304 -1,792 -1,892 -1,788 -1,479 -1,018 55.75%
NP 4,964 5,954 4,797 4,702 4,372 2,082 2,314 66.25%
-
NP to SH 4,964 5,954 4,797 4,702 4,372 2,082 2,314 66.25%
-
Tax Rate 28.51% 27.90% 27.20% 28.69% 29.03% 41.53% 30.54% -
Total Cost 80,332 75,885 75,806 75,214 74,584 73,011 74,372 5.26%
-
Net Worth 43,952 41,113 41,119 41,336 41,638 38,530 38,865 8.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,569 - - - 2,568 - -
Div Payout % - 43.16% - - - 123.38% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,952 41,113 41,119 41,336 41,638 38,530 38,865 8.53%
NOSH 258,541 256,960 256,999 258,351 260,238 256,867 259,104 -0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.82% 7.28% 5.95% 5.88% 5.54% 2.77% 3.02% -
ROE 11.29% 14.48% 11.67% 11.38% 10.50% 5.40% 5.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.99 31.85 31.36 30.93 30.34 29.23 29.60 7.48%
EPS 1.92 2.31 1.87 1.82 1.68 0.81 0.89 66.88%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 256,734
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.51 1.45 1.43 1.42 1.40 1.33 1.36 7.21%
EPS 0.09 0.11 0.09 0.08 0.08 0.04 0.04 71.62%
DPS 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0078 0.0073 0.0073 0.0073 0.0074 0.0068 0.0069 8.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.45 0.55 0.50 0.41 0.46 0.43 -
P/RPS 1.88 1.41 1.75 1.62 1.35 1.57 1.45 18.88%
P/EPS 32.29 19.42 29.46 27.47 24.40 56.75 48.13 -23.34%
EY 3.10 5.15 3.39 3.64 4.10 1.76 2.08 30.44%
DY 0.00 2.22 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 3.65 2.81 3.44 3.13 2.56 3.07 2.87 17.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 27/08/09 21/05/09 -
Price 0.63 0.51 0.48 0.66 0.55 0.60 0.45 -
P/RPS 1.91 1.60 1.53 2.13 1.81 2.05 1.52 16.43%
P/EPS 32.81 22.01 25.71 36.26 32.74 74.03 50.37 -24.83%
EY 3.05 4.54 3.89 2.76 3.05 1.35 1.99 32.89%
DY 0.00 1.96 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 3.71 3.19 3.00 4.13 3.44 4.00 3.00 15.19%

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