[GDEX] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 132.98%
YoY- 29.09%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 32,006 116,322 84,917 56,148 26,281 93,071 67,765 -39.26%
PBT 4,881 12,253 8,057 5,136 2,198 9,865 5,679 -9.57%
Tax -1,383 -3,509 -2,255 -1,448 -615 -2,882 -1,516 -5.92%
NP 3,498 8,744 5,802 3,688 1,583 6,983 4,163 -10.92%
-
NP to SH 3,498 8,744 5,802 3,688 1,583 6,983 4,163 -10.92%
-
Tax Rate 28.33% 28.64% 27.99% 28.19% 27.98% 29.21% 26.69% -
Total Cost 28,508 107,578 79,115 52,460 24,698 86,088 63,602 -41.34%
-
Net Worth 57,429 51,435 48,777 51,580 48,511 46,381 43,685 19.94%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,214 - - - 3,220 - -
Div Payout % - 36.76% - - - 46.13% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 57,429 51,435 48,777 51,580 48,511 46,381 43,685 19.94%
NOSH 261,044 257,176 256,725 257,902 255,322 257,675 256,975 1.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.93% 7.52% 6.83% 6.57% 6.02% 7.50% 6.14% -
ROE 6.09% 17.00% 11.89% 7.15% 3.26% 15.06% 9.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.26 45.23 33.08 21.77 10.29 36.12 26.37 -39.90%
EPS 1.34 3.40 2.26 1.43 0.62 2.71 1.62 -11.85%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.22 0.20 0.19 0.20 0.19 0.18 0.17 18.69%
Adjusted Per Share Value based on latest NOSH - 256,829
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.57 2.06 1.51 1.00 0.47 1.65 1.20 -39.03%
EPS 0.06 0.15 0.10 0.07 0.03 0.12 0.07 -9.74%
DPS 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0102 0.0091 0.0086 0.0091 0.0086 0.0082 0.0077 20.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.39 1.00 1.00 0.99 0.85 1.01 1.13 -
P/RPS 11.34 2.21 3.02 4.55 8.26 2.80 4.29 90.83%
P/EPS 103.73 29.41 44.25 69.23 137.10 37.27 69.75 30.19%
EY 0.96 3.40 2.26 1.44 0.73 2.68 1.43 -23.27%
DY 0.00 1.25 0.00 0.00 0.00 1.24 0.00 -
P/NAPS 6.32 5.00 5.26 4.95 4.47 5.61 6.65 -3.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 -
Price 1.45 1.34 1.01 1.06 0.98 0.86 1.00 -
P/RPS 11.83 2.96 3.05 4.87 9.52 2.38 3.79 113.13%
P/EPS 108.21 39.41 44.69 74.13 158.06 31.73 61.73 45.23%
EY 0.92 2.54 2.24 1.35 0.63 3.15 1.62 -31.35%
DY 0.00 0.93 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 6.59 6.70 5.32 5.30 5.16 4.78 5.88 7.87%

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