[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -91.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 45,866 33,360 21,791 10,537 16,211 6,065 0 -
PBT 1,724 1,092 905 279 3,429 1,257 0 -
Tax -517 -349 -282 -87 -1,186 -363 0 -
NP 1,207 743 623 192 2,243 894 0 -
-
NP to SH 1,207 743 623 192 2,243 894 0 -
-
Tax Rate 29.99% 31.96% 31.16% 31.18% 34.59% 28.88% - -
Total Cost 44,659 32,617 21,168 10,345 13,968 5,171 0 -
-
Net Worth 33,385 32,526 33,226 31,999 10,680 3,886 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 33,385 32,526 33,226 31,999 10,680 3,886 0 -
NOSH 256,808 206,388 207,666 213,333 71,206 32,391 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.63% 2.23% 2.86% 1.82% 13.84% 14.74% 0.00% -
ROE 3.62% 2.28% 1.88% 0.60% 21.00% 23.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.86 16.16 10.49 4.94 22.77 18.72 0.00 -
EPS 0.47 0.36 0.30 0.09 3.15 2.76 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1576 0.16 0.15 0.15 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 213,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.80 0.58 0.38 0.18 0.28 0.11 0.00 -
EPS 0.02 0.01 0.01 0.00 0.04 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0057 0.0058 0.0056 0.0019 0.0007 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 0.82 0.97 0.96 1.03 0.98 0.00 0.00 -
P/RPS 4.59 6.00 9.15 20.85 4.30 0.00 0.00 -
P/EPS 174.47 269.44 320.00 1,144.44 31.11 0.00 0.00 -
EY 0.57 0.37 0.31 0.09 3.21 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 6.15 6.00 6.87 6.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 24/05/06 21/02/06 23/11/05 26/08/05 13/05/05 - -
Price 0.77 0.89 0.98 0.93 1.00 0.00 0.00 -
P/RPS 4.31 5.51 9.34 18.83 4.39 0.00 0.00 -
P/EPS 163.83 247.22 326.67 1,033.33 31.75 0.00 0.00 -
EY 0.61 0.40 0.31 0.10 3.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 5.65 6.13 6.20 6.67 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