[GDEX] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 99.0%
YoY- 88.75%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,104 135,154 99,504 66,250 32,006 116,322 84,917 -42.38%
PBT 5,115 19,255 13,307 9,771 4,881 12,253 8,057 -26.11%
Tax -1,432 -5,639 -3,760 -2,810 -1,383 -3,509 -2,255 -26.09%
NP 3,683 13,616 9,547 6,961 3,498 8,744 5,802 -26.11%
-
NP to SH 3,683 13,616 9,547 6,961 3,498 8,744 5,802 -26.11%
-
Tax Rate 28.00% 29.29% 28.26% 28.76% 28.33% 28.64% 27.99% -
Total Cost 33,421 121,538 89,957 59,289 28,508 107,578 79,115 -43.67%
-
Net Worth 71,029 86,409 60,159 57,789 57,429 51,435 48,777 28.44%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,891 - - - 3,214 - -
Div Payout % - 43.27% - - - 36.76% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,029 86,409 60,159 57,789 57,429 51,435 48,777 28.44%
NOSH 263,071 261,846 261,561 262,679 261,044 257,176 256,725 1.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.93% 10.07% 9.59% 10.51% 10.93% 7.52% 6.83% -
ROE 5.19% 15.76% 15.87% 12.05% 6.09% 17.00% 11.89% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.10 51.62 38.04 25.22 12.26 45.23 33.08 -43.33%
EPS 1.40 5.20 3.65 2.65 1.34 3.40 2.26 -27.31%
DPS 0.00 2.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.27 0.33 0.23 0.22 0.22 0.20 0.19 26.37%
Adjusted Per Share Value based on latest NOSH - 262,348
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.65 2.36 1.74 1.16 0.56 2.03 1.48 -42.19%
EPS 0.06 0.24 0.17 0.12 0.06 0.15 0.10 -28.84%
DPS 0.00 0.10 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.0124 0.0151 0.0105 0.0101 0.01 0.009 0.0085 28.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.17 2.00 1.63 1.60 1.39 1.00 1.00 -
P/RPS 22.48 3.87 4.28 6.34 11.34 2.21 3.02 280.76%
P/EPS 226.43 38.46 44.66 60.38 103.73 29.41 44.25 196.65%
EY 0.44 2.60 2.24 1.66 0.96 3.40 2.26 -66.37%
DY 0.00 1.13 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 11.74 6.06 7.09 7.27 6.32 5.00 5.26 70.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 -
Price 2.97 2.50 1.69 1.65 1.45 1.34 1.01 -
P/RPS 21.06 4.84 4.44 6.54 11.83 2.96 3.05 262.18%
P/EPS 212.14 48.08 46.30 62.26 108.21 39.41 44.69 182.18%
EY 0.47 2.08 2.16 1.61 0.92 2.54 2.24 -64.65%
DY 0.00 0.90 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 11.00 7.58 7.35 7.50 6.59 6.70 5.32 62.22%

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