[GDEX] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -20.49%
YoY- -16.89%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 55,754 55,196 45,866 44,480 43,582 42,148 16,211 127.33%
PBT 3,086 3,060 1,724 1,456 1,810 1,116 3,429 -6.76%
Tax -834 -824 -517 -465 -564 -348 -1,186 -20.87%
NP 2,252 2,236 1,207 990 1,246 768 2,243 0.26%
-
NP to SH 2,252 2,236 1,207 990 1,246 768 2,243 0.26%
-
Tax Rate 27.03% 26.93% 29.99% 31.94% 31.16% 31.18% 34.59% -
Total Cost 53,502 52,960 44,659 43,489 42,336 41,380 13,968 144.20%
-
Net Worth 33,268 33,031 33,385 32,526 33,226 31,999 10,680 112.84%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,268 33,031 33,385 32,526 33,226 31,999 10,680 112.84%
NOSH 255,909 254,090 256,808 206,388 207,666 213,333 71,206 134.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.04% 4.05% 2.63% 2.23% 2.86% 1.82% 13.84% -
ROE 6.77% 6.77% 3.62% 3.05% 3.75% 2.40% 21.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.79 21.72 17.86 21.55 20.99 19.76 22.77 -2.88%
EPS 0.88 0.88 0.47 0.48 0.60 0.36 3.15 -57.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.1576 0.16 0.15 0.15 -9.07%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.97 0.96 0.80 0.78 0.76 0.73 0.28 128.43%
EPS 0.04 0.04 0.02 0.02 0.02 0.01 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0058 0.0058 0.0057 0.0058 0.0056 0.0019 110.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.64 0.80 0.82 0.97 0.96 1.03 0.98 -
P/RPS 2.94 3.68 4.59 4.50 4.57 5.21 4.30 -22.33%
P/EPS 72.73 90.91 174.47 202.08 160.00 286.11 31.11 75.87%
EY 1.38 1.10 0.57 0.49 0.63 0.35 3.21 -42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 6.15 6.31 6.15 6.00 6.87 6.53 -17.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 16/11/06 29/08/06 24/05/06 21/02/06 23/11/05 26/08/05 -
Price 0.91 0.64 0.77 0.89 0.98 0.93 1.00 -
P/RPS 4.18 2.95 4.31 4.13 4.67 4.71 4.39 -3.20%
P/EPS 103.41 72.73 163.83 185.42 163.33 258.33 31.75 119.25%
EY 0.97 1.38 0.61 0.54 0.61 0.39 3.15 -54.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 4.92 5.92 5.65 6.13 6.20 6.67 3.26%

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