[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -60.0%
YoY- 120.97%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 135,154 99,504 66,250 32,006 116,322 84,917 56,148 79.70%
PBT 19,255 13,307 9,771 4,881 12,253 8,057 5,136 141.52%
Tax -5,639 -3,760 -2,810 -1,383 -3,509 -2,255 -1,448 147.73%
NP 13,616 9,547 6,961 3,498 8,744 5,802 3,688 139.06%
-
NP to SH 13,616 9,547 6,961 3,498 8,744 5,802 3,688 139.06%
-
Tax Rate 29.29% 28.26% 28.76% 28.33% 28.64% 27.99% 28.19% -
Total Cost 121,538 89,957 59,289 28,508 107,578 79,115 52,460 75.17%
-
Net Worth 86,409 60,159 57,789 57,429 51,435 48,777 51,580 41.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,891 - - - 3,214 - - -
Div Payout % 43.27% - - - 36.76% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,409 60,159 57,789 57,429 51,435 48,777 51,580 41.09%
NOSH 261,846 261,561 262,679 261,044 257,176 256,725 257,902 1.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.07% 9.59% 10.51% 10.93% 7.52% 6.83% 6.57% -
ROE 15.76% 15.87% 12.05% 6.09% 17.00% 11.89% 7.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.62 38.04 25.22 12.26 45.23 33.08 21.77 77.91%
EPS 5.20 3.65 2.65 1.34 3.40 2.26 1.43 136.65%
DPS 2.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.33 0.23 0.22 0.22 0.20 0.19 0.20 39.67%
Adjusted Per Share Value based on latest NOSH - 261,044
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.40 1.76 1.17 0.57 2.06 1.51 1.00 79.35%
EPS 0.24 0.17 0.12 0.06 0.15 0.10 0.07 127.54%
DPS 0.10 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0153 0.0107 0.0102 0.0102 0.0091 0.0086 0.0091 41.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.00 1.63 1.60 1.39 1.00 1.00 0.99 -
P/RPS 3.87 4.28 6.34 11.34 2.21 3.02 4.55 -10.23%
P/EPS 38.46 44.66 60.38 103.73 29.41 44.25 69.23 -32.44%
EY 2.60 2.24 1.66 0.96 3.40 2.26 1.44 48.33%
DY 1.13 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 6.06 7.09 7.27 6.32 5.00 5.26 4.95 14.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 -
Price 2.50 1.69 1.65 1.45 1.34 1.01 1.06 -
P/RPS 4.84 4.44 6.54 11.83 2.96 3.05 4.87 -0.41%
P/EPS 48.08 46.30 62.26 108.21 39.41 44.69 74.13 -25.09%
EY 2.08 2.16 1.61 0.92 2.54 2.24 1.35 33.43%
DY 0.90 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 7.58 7.35 7.50 6.59 6.70 5.32 5.30 26.96%

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