[GDEX] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -0.5%
YoY- 88.75%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 148,416 135,154 132,672 132,500 128,024 116,322 113,222 19.75%
PBT 20,460 19,255 17,742 19,542 19,524 12,253 10,742 53.59%
Tax -5,728 -5,639 -5,013 -5,620 -5,532 -3,509 -3,006 53.64%
NP 14,732 13,616 12,729 13,922 13,992 8,744 7,736 53.57%
-
NP to SH 14,732 13,616 12,729 13,922 13,992 8,744 7,736 53.57%
-
Tax Rate 28.00% 29.29% 28.25% 28.76% 28.33% 28.64% 27.98% -
Total Cost 133,684 121,538 119,942 118,578 114,032 107,578 105,486 17.09%
-
Net Worth 71,029 86,409 60,159 57,789 57,429 51,435 48,777 28.44%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,891 - - - 3,214 - -
Div Payout % - 43.27% - - - 36.76% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,029 86,409 60,159 57,789 57,429 51,435 48,777 28.44%
NOSH 263,071 261,846 261,561 262,679 261,044 257,176 256,725 1.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.93% 10.07% 9.59% 10.51% 10.93% 7.52% 6.83% -
ROE 20.74% 15.76% 21.16% 24.09% 24.36% 17.00% 15.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.42 51.62 50.72 50.44 49.04 45.23 44.10 17.83%
EPS 5.60 5.20 4.87 5.30 5.36 3.40 3.01 51.21%
DPS 0.00 2.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.27 0.33 0.23 0.22 0.22 0.20 0.19 26.37%
Adjusted Per Share Value based on latest NOSH - 262,348
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.63 2.40 2.35 2.35 2.27 2.06 2.01 19.61%
EPS 0.26 0.24 0.23 0.25 0.25 0.15 0.14 51.03%
DPS 0.00 0.10 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0126 0.0153 0.0107 0.0102 0.0102 0.0091 0.0086 28.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.17 2.00 1.63 1.60 1.39 1.00 1.00 -
P/RPS 5.62 3.87 3.21 3.17 2.83 2.21 2.27 82.90%
P/EPS 56.61 38.46 33.49 30.19 25.93 29.41 33.19 42.70%
EY 1.77 2.60 2.99 3.31 3.86 3.40 3.01 -29.78%
DY 0.00 1.13 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 11.74 6.06 7.09 7.27 6.32 5.00 5.26 70.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 -
Price 2.97 2.50 1.69 1.65 1.45 1.34 1.01 -
P/RPS 5.26 4.84 3.33 3.27 2.96 2.96 2.29 73.99%
P/EPS 53.04 48.08 34.73 31.13 27.05 39.41 33.52 35.75%
EY 1.89 2.08 2.88 3.21 3.70 2.54 2.98 -26.16%
DY 0.00 0.90 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 11.00 7.58 7.35 7.50 6.59 6.70 5.32 62.22%

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