[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -79.16%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 93,071 67,765 44,656 21,324 81,839 60,453 39,958 75.98%
PBT 9,865 5,679 3,838 1,736 8,258 4,942 3,297 108.06%
Tax -2,882 -1,516 -981 -495 -2,304 -1,344 -946 110.58%
NP 6,983 4,163 2,857 1,241 5,954 3,598 2,351 107.04%
-
NP to SH 6,983 4,163 2,857 1,241 5,954 3,598 2,351 107.04%
-
Tax Rate 29.21% 26.69% 25.56% 28.51% 27.90% 27.20% 28.69% -
Total Cost 86,088 63,602 41,799 20,083 75,885 56,855 37,607 73.95%
-
Net Worth 46,381 43,685 43,755 43,952 41,113 41,119 41,336 8.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,220 - - - 2,569 - - -
Div Payout % 46.13% - - - 43.16% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 46,381 43,685 43,755 43,952 41,113 41,119 41,336 8.00%
NOSH 257,675 256,975 257,387 258,541 256,960 257,000 258,351 -0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.50% 6.14% 6.40% 5.82% 7.28% 5.95% 5.88% -
ROE 15.06% 9.53% 6.53% 2.82% 14.48% 8.75% 5.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.12 26.37 17.35 8.25 31.85 23.52 15.47 76.27%
EPS 2.71 1.62 1.11 0.48 2.31 1.40 0.91 107.40%
DPS 1.25 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.16 0.16 0.16 8.19%
Adjusted Per Share Value based on latest NOSH - 258,541
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.65 1.20 0.79 0.38 1.45 1.07 0.71 75.71%
EPS 0.12 0.07 0.05 0.02 0.11 0.06 0.04 108.42%
DPS 0.06 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0082 0.0077 0.0078 0.0078 0.0073 0.0073 0.0073 8.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.13 0.59 0.62 0.45 0.55 0.50 -
P/RPS 2.80 4.29 3.40 7.52 1.41 2.34 3.23 -9.10%
P/EPS 37.27 69.75 53.15 129.17 19.42 39.29 54.95 -22.85%
EY 2.68 1.43 1.88 0.77 5.15 2.55 1.82 29.52%
DY 1.24 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 5.61 6.65 3.47 3.65 2.81 3.44 3.13 47.70%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 16/02/11 24/11/10 16/08/10 21/05/10 10/02/10 -
Price 0.86 1.00 0.72 0.63 0.51 0.48 0.66 -
P/RPS 2.38 3.79 4.15 7.64 1.60 2.04 4.27 -32.34%
P/EPS 31.73 61.73 64.86 131.25 22.01 34.29 72.53 -42.45%
EY 3.15 1.62 1.54 0.76 4.54 2.92 1.38 73.62%
DY 1.45 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 4.78 5.88 4.24 3.71 3.19 3.00 4.13 10.26%

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