[GDEX] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 43,582 42,148 16,211 8,086 0 0 0 -
PBT 1,810 1,116 3,429 1,676 0 0 0 -
Tax -564 -348 -1,186 -484 0 0 0 -
NP 1,246 768 2,243 1,192 0 0 0 -
-
NP to SH 1,246 768 2,243 1,192 0 0 0 -
-
Tax Rate 31.16% 31.18% 34.59% 28.88% - - - -
Total Cost 42,336 41,380 13,968 6,894 0 0 0 -
-
Net Worth 33,226 31,999 10,680 3,886 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 33,226 31,999 10,680 3,886 0 0 0 -
NOSH 207,666 213,333 71,206 32,391 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.86% 1.82% 13.84% 14.74% 0.00% 0.00% 0.00% -
ROE 3.75% 2.40% 21.00% 30.67% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.99 19.76 22.77 24.97 0.00 0.00 0.00 -
EPS 0.60 0.36 3.15 3.68 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.12 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,010
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.77 0.75 0.29 0.14 0.00 0.00 0.00 -
EPS 0.02 0.01 0.04 0.02 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0057 0.0019 0.0007 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 - - - - -
Price 0.96 1.03 0.98 0.00 0.00 0.00 0.00 -
P/RPS 4.57 5.21 4.30 0.00 0.00 0.00 0.00 -
P/EPS 160.00 286.11 31.11 0.00 0.00 0.00 0.00 -
EY 0.63 0.35 3.21 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 6.87 6.53 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 23/11/05 26/08/05 13/05/05 - - - -
Price 0.98 0.93 1.00 0.00 0.00 0.00 0.00 -
P/RPS 4.67 4.71 4.39 0.00 0.00 0.00 0.00 -
P/EPS 163.33 258.33 31.75 0.00 0.00 0.00 0.00 -
EY 0.61 0.39 3.15 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.13 6.20 6.67 0.00 0.00 0.00 0.00 -

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