[GDEX] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -13.38%
YoY- 96.9%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 64,224 63,528 57,365 56,018 55,754 55,196 45,866 25.08%
PBT 3,808 4,204 2,558 2,746 3,086 3,060 1,724 69.36%
Tax -990 -1,092 -472 -796 -834 -824 -517 54.02%
NP 2,818 3,112 2,086 1,950 2,252 2,236 1,207 75.71%
-
NP to SH 2,818 3,112 2,086 1,950 2,252 2,236 1,207 75.71%
-
Tax Rate 26.00% 25.98% 18.45% 28.99% 27.03% 26.93% 29.99% -
Total Cost 61,406 60,416 55,279 54,068 53,502 52,960 44,659 23.58%
-
Net Worth 35,865 36,306 35,812 33,366 33,268 33,031 33,385 4.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 35,865 36,306 35,812 33,366 33,268 33,031 33,385 4.87%
NOSH 256,181 259,333 255,802 256,666 255,909 254,090 256,808 -0.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.39% 4.90% 3.64% 3.48% 4.04% 4.05% 2.63% -
ROE 7.86% 8.57% 5.82% 5.85% 6.77% 6.77% 3.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.07 24.50 22.43 21.83 21.79 21.72 17.86 25.28%
EPS 1.10 1.20 0.81 0.76 0.88 0.88 0.47 76.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 240,714
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.14 1.13 1.02 0.99 0.99 0.98 0.81 25.50%
EPS 0.05 0.06 0.04 0.03 0.04 0.04 0.02 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0064 0.0063 0.0059 0.0059 0.0059 0.0059 5.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.76 0.70 0.97 1.07 0.64 0.80 0.82 -
P/RPS 3.03 2.86 4.33 4.90 2.94 3.68 4.59 -24.12%
P/EPS 69.09 58.33 118.95 140.79 72.73 90.91 174.47 -45.98%
EY 1.45 1.71 0.84 0.71 1.38 1.10 0.57 86.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 5.00 6.93 8.23 4.92 6.15 6.31 -9.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 16/11/07 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 -
Price 0.75 0.71 0.78 1.15 0.91 0.64 0.77 -
P/RPS 2.99 2.90 3.48 5.27 4.18 2.95 4.31 -21.58%
P/EPS 68.18 59.17 95.65 151.32 103.41 72.73 163.83 -44.16%
EY 1.47 1.69 1.05 0.66 0.97 1.38 0.61 79.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 5.07 5.57 8.85 7.00 4.92 5.92 -6.39%

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