[GDEX] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 67.74%
YoY- 17.28%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 84,917 56,148 26,281 93,071 67,765 44,656 21,324 151.02%
PBT 8,057 5,136 2,198 9,865 5,679 3,838 1,736 177.97%
Tax -2,255 -1,448 -615 -2,882 -1,516 -981 -495 174.55%
NP 5,802 3,688 1,583 6,983 4,163 2,857 1,241 179.33%
-
NP to SH 5,802 3,688 1,583 6,983 4,163 2,857 1,241 179.33%
-
Tax Rate 27.99% 28.19% 27.98% 29.21% 26.69% 25.56% 28.51% -
Total Cost 79,115 52,460 24,698 86,088 63,602 41,799 20,083 149.22%
-
Net Worth 48,777 51,580 48,511 46,381 43,685 43,755 43,952 7.18%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 3,220 - - - -
Div Payout % - - - 46.13% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 48,777 51,580 48,511 46,381 43,685 43,755 43,952 7.18%
NOSH 256,725 257,902 255,322 257,675 256,975 257,387 258,541 -0.46%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.83% 6.57% 6.02% 7.50% 6.14% 6.40% 5.82% -
ROE 11.89% 7.15% 3.26% 15.06% 9.53% 6.53% 2.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 33.08 21.77 10.29 36.12 26.37 17.35 8.25 152.17%
EPS 2.26 1.43 0.62 2.71 1.62 1.11 0.48 180.65%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.18 0.17 0.17 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 256,363
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.51 1.00 0.47 1.65 1.20 0.79 0.38 150.66%
EPS 0.10 0.07 0.03 0.12 0.07 0.05 0.02 192.11%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0086 0.0091 0.0086 0.0082 0.0077 0.0078 0.0078 6.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.00 0.99 0.85 1.01 1.13 0.59 0.62 -
P/RPS 3.02 4.55 8.26 2.80 4.29 3.40 7.52 -45.53%
P/EPS 44.25 69.23 137.10 37.27 69.75 53.15 129.17 -51.00%
EY 2.26 1.44 0.73 2.68 1.43 1.88 0.77 104.86%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 5.26 4.95 4.47 5.61 6.65 3.47 3.65 27.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 16/02/11 24/11/10 -
Price 1.01 1.06 0.98 0.86 1.00 0.72 0.63 -
P/RPS 3.05 4.87 9.52 2.38 3.79 4.15 7.64 -45.75%
P/EPS 44.69 74.13 158.06 31.73 61.73 64.86 131.25 -51.20%
EY 2.24 1.35 0.63 3.15 1.62 1.54 0.76 105.43%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 5.32 5.30 5.16 4.78 5.88 4.24 3.71 27.13%

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