[GDEX] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 115.1%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,324 81,839 60,453 39,958 19,739 75,093 57,515 -48.35%
PBT 1,736 8,258 4,942 3,297 1,540 3,561 2,500 -21.56%
Tax -495 -2,304 -1,344 -946 -447 -1,479 -764 -25.10%
NP 1,241 5,954 3,598 2,351 1,093 2,082 1,736 -20.03%
-
NP to SH 1,241 5,954 3,598 2,351 1,093 2,082 1,736 -20.03%
-
Tax Rate 28.51% 27.90% 27.20% 28.69% 29.03% 41.53% 30.56% -
Total Cost 20,083 75,885 56,855 37,607 18,646 73,011 55,779 -49.35%
-
Net Worth 43,952 41,113 41,119 41,336 41,638 38,530 38,865 8.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,569 - - - 2,568 - -
Div Payout % - 43.16% - - - 123.38% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,952 41,113 41,119 41,336 41,638 38,530 38,865 8.53%
NOSH 258,541 256,960 257,000 258,351 260,238 256,867 259,104 -0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.82% 7.28% 5.95% 5.88% 5.54% 2.77% 3.02% -
ROE 2.82% 14.48% 8.75% 5.69% 2.63% 5.40% 4.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.25 31.85 23.52 15.47 7.58 29.23 22.20 -48.27%
EPS 0.48 2.31 1.40 0.91 0.42 0.81 0.67 -19.91%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 256,734
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.38 1.45 1.07 0.71 0.35 1.33 1.02 -48.19%
EPS 0.02 0.11 0.06 0.04 0.02 0.04 0.03 -23.66%
DPS 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0078 0.0073 0.0073 0.0073 0.0074 0.0068 0.0069 8.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.45 0.55 0.50 0.41 0.46 0.43 -
P/RPS 7.52 1.41 2.34 3.23 5.41 1.57 1.94 146.55%
P/EPS 129.17 19.42 39.29 54.95 97.62 56.75 64.18 59.33%
EY 0.77 5.15 2.55 1.82 1.02 1.76 1.56 -37.51%
DY 0.00 2.22 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 3.65 2.81 3.44 3.13 2.56 3.07 2.87 17.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 27/08/09 21/05/09 -
Price 0.63 0.51 0.48 0.66 0.55 0.60 0.45 -
P/RPS 7.64 1.60 2.04 4.27 7.25 2.05 2.03 141.75%
P/EPS 131.25 22.01 34.29 72.53 130.95 74.03 67.16 56.24%
EY 0.76 4.54 2.92 1.38 0.76 1.35 1.49 -36.13%
DY 0.00 1.96 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 3.71 3.19 3.00 4.13 3.44 4.00 3.00 15.19%

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