[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -72.95%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 158,703 117,105 77,408 37,104 135,154 99,504 66,250 79.31%
PBT 24,272 17,295 11,678 5,115 19,255 13,307 9,771 83.72%
Tax -887 214 727 -1,432 -5,639 -3,760 -2,810 -53.73%
NP 23,385 17,509 12,405 3,683 13,616 9,547 6,961 124.80%
-
NP to SH 23,385 17,509 12,405 3,683 13,616 9,547 6,961 124.80%
-
Tax Rate 3.65% -1.24% -6.23% 28.00% 29.29% 28.26% 28.76% -
Total Cost 135,318 99,596 65,003 33,421 121,538 89,957 59,289 73.61%
-
Net Worth 99,867 89,166 80,032 71,029 86,409 60,159 57,789 44.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,404 - - - 5,891 - - -
Div Payout % 40.21% - - - 43.27% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 99,867 89,166 80,032 71,029 86,409 60,159 57,789 44.15%
NOSH 832,229 810,601 800,322 263,071 261,846 261,561 262,679 116.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.74% 14.95% 16.03% 9.93% 10.07% 9.59% 10.51% -
ROE 23.42% 19.64% 15.50% 5.19% 15.76% 15.87% 12.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.07 14.45 9.67 14.10 51.62 38.04 25.22 -17.04%
EPS 2.15 2.16 1.55 1.40 5.20 3.65 2.65 -13.04%
DPS 1.13 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.27 0.33 0.23 0.22 -33.31%
Adjusted Per Share Value based on latest NOSH - 263,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.81 2.08 1.37 0.66 2.40 1.76 1.17 79.62%
EPS 0.41 0.31 0.22 0.07 0.24 0.17 0.12 127.35%
DPS 0.17 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0177 0.0158 0.0142 0.0126 0.0153 0.0107 0.0102 44.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.19 1.78 1.15 3.17 2.00 1.63 1.60 -
P/RPS 11.48 12.32 11.89 22.48 3.87 4.28 6.34 48.72%
P/EPS 77.94 82.41 74.19 226.43 38.46 44.66 60.38 18.60%
EY 1.28 1.21 1.35 0.44 2.60 2.24 1.66 -15.95%
DY 0.52 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 18.25 16.18 11.50 11.74 6.06 7.09 7.27 85.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 -
Price 2.20 1.76 1.64 2.97 2.50 1.69 1.65 -
P/RPS 11.54 12.18 16.96 21.06 4.84 4.44 6.54 46.17%
P/EPS 78.29 81.48 105.81 212.14 48.08 46.30 62.26 16.55%
EY 1.28 1.23 0.95 0.47 2.08 2.16 1.61 -14.21%
DY 0.51 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 18.33 16.00 16.40 11.00 7.58 7.35 7.50 81.73%

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