[GDEX] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 15.11%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,124 93,071 90,353 89,312 85,296 81,839 80,604 19.35%
PBT 8,792 9,865 7,572 7,676 6,944 8,258 6,589 21.18%
Tax -2,460 -2,882 -2,021 -1,962 -1,980 -2,304 -1,792 23.49%
NP 6,332 6,983 5,550 5,714 4,964 5,954 4,797 20.31%
-
NP to SH 6,332 6,983 5,550 5,714 4,964 5,954 4,797 20.31%
-
Tax Rate 27.98% 29.21% 26.69% 25.56% 28.51% 27.90% 27.20% -
Total Cost 98,792 86,088 84,802 83,598 80,332 75,885 75,806 19.29%
-
Net Worth 48,511 46,381 43,685 43,755 43,952 41,113 41,119 11.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,220 - - - 2,569 - -
Div Payout % - 46.13% - - - 43.16% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 48,511 46,381 43,685 43,755 43,952 41,113 41,119 11.64%
NOSH 255,322 257,675 256,975 257,387 258,541 256,960 256,999 -0.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.02% 7.50% 6.14% 6.40% 5.82% 7.28% 5.95% -
ROE 13.05% 15.06% 12.71% 13.06% 11.29% 14.48% 11.67% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.17 36.12 35.16 34.70 32.99 31.85 31.36 19.87%
EPS 2.48 2.71 2.16 2.22 1.92 2.31 1.87 20.68%
DPS 0.00 1.25 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 0.17 0.16 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 256,507
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.83 1.62 1.58 1.56 1.49 1.43 1.41 18.96%
EPS 0.11 0.12 0.10 0.10 0.09 0.10 0.08 23.62%
DPS 0.00 0.06 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.0085 0.0081 0.0076 0.0076 0.0077 0.0072 0.0072 11.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 1.01 1.13 0.59 0.62 0.45 0.55 -
P/RPS 2.06 2.80 3.21 1.70 1.88 1.41 1.75 11.47%
P/EPS 34.27 37.27 52.31 26.58 32.29 19.42 29.46 10.59%
EY 2.92 2.68 1.91 3.76 3.10 5.15 3.39 -9.46%
DY 0.00 1.24 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 4.47 5.61 6.65 3.47 3.65 2.81 3.44 19.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 23/05/11 16/02/11 24/11/10 16/08/10 21/05/10 -
Price 0.98 0.86 1.00 0.72 0.63 0.51 0.48 -
P/RPS 2.38 2.38 2.84 2.07 1.91 1.60 1.53 34.21%
P/EPS 39.52 31.73 46.30 32.43 32.81 22.01 25.71 33.15%
EY 2.53 3.15 2.16 3.08 3.05 4.54 3.89 -24.91%
DY 0.00 1.45 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 5.16 4.78 5.88 4.24 3.71 3.19 3.00 43.50%

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