[GDEX] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -8.57%
YoY- 64.55%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 154,816 148,416 135,154 132,672 132,500 128,024 116,322 20.93%
PBT 23,356 20,460 19,255 17,742 19,542 19,524 12,253 53.55%
Tax 1,454 -5,728 -5,639 -5,013 -5,620 -5,532 -3,509 -
NP 24,810 14,732 13,616 12,729 13,922 13,992 8,744 100.04%
-
NP to SH 24,810 14,732 13,616 12,729 13,922 13,992 8,744 100.04%
-
Tax Rate -6.23% 28.00% 29.29% 28.25% 28.76% 28.33% 28.64% -
Total Cost 130,006 133,684 121,538 119,942 118,578 114,032 107,578 13.41%
-
Net Worth 80,032 71,029 86,409 60,159 57,789 57,429 51,435 34.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,891 - - - 3,214 -
Div Payout % - - 43.27% - - - 36.76% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 80,032 71,029 86,409 60,159 57,789 57,429 51,435 34.16%
NOSH 800,322 263,071 261,846 261,561 262,679 261,044 257,176 112.71%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.03% 9.93% 10.07% 9.59% 10.51% 10.93% 7.52% -
ROE 31.00% 20.74% 15.76% 21.16% 24.09% 24.36% 17.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.34 56.42 51.62 50.72 50.44 49.04 45.23 -43.15%
EPS 3.10 5.60 5.20 4.87 5.30 5.36 3.40 -5.95%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.25 -
NAPS 0.10 0.27 0.33 0.23 0.22 0.22 0.20 -36.92%
Adjusted Per Share Value based on latest NOSH - 261,212
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.74 2.63 2.40 2.35 2.35 2.27 2.06 20.88%
EPS 0.44 0.26 0.24 0.23 0.25 0.25 0.15 104.51%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.06 -
NAPS 0.0142 0.0126 0.0153 0.0107 0.0102 0.0102 0.0091 34.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.15 3.17 2.00 1.63 1.60 1.39 1.00 -
P/RPS 5.94 5.62 3.87 3.21 3.17 2.83 2.21 92.96%
P/EPS 37.10 56.61 38.46 33.49 30.19 25.93 29.41 16.69%
EY 2.70 1.77 2.60 2.99 3.31 3.86 3.40 -14.20%
DY 0.00 0.00 1.13 0.00 0.00 0.00 1.25 -
P/NAPS 11.50 11.74 6.06 7.09 7.27 6.32 5.00 73.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 -
Price 1.64 2.97 2.50 1.69 1.65 1.45 1.34 -
P/RPS 8.48 5.26 4.84 3.33 3.27 2.96 2.96 101.32%
P/EPS 52.90 53.04 48.08 34.73 31.13 27.05 39.41 21.61%
EY 1.89 1.89 2.08 2.88 3.21 3.70 2.54 -17.84%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.93 -
P/NAPS 16.40 11.00 7.58 7.35 7.50 6.59 6.70 81.33%

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