[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 29.93%
YoY- 96.9%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 32,112 15,882 57,365 42,014 27,877 13,799 45,866 -21.10%
PBT 1,904 1,051 2,558 2,060 1,543 765 1,724 6.82%
Tax -495 -273 -472 -597 -417 -206 -517 -2.84%
NP 1,409 778 2,086 1,463 1,126 559 1,207 10.83%
-
NP to SH 1,409 778 2,086 1,463 1,126 559 1,207 10.83%
-
Tax Rate 26.00% 25.98% 18.45% 28.98% 27.03% 26.93% 29.99% -
Total Cost 30,703 15,104 55,279 40,551 26,751 13,240 44,659 -22.05%
-
Net Worth 35,865 36,306 35,812 33,366 33,268 33,031 33,385 4.87%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 35,865 36,306 35,812 33,366 33,268 33,031 33,385 4.87%
NOSH 256,181 259,333 255,802 256,666 255,909 254,090 256,808 -0.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.39% 4.90% 3.64% 3.48% 4.04% 4.05% 2.63% -
ROE 3.93% 2.14% 5.82% 4.38% 3.38% 1.69% 3.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.53 6.12 22.43 16.37 10.89 5.43 17.86 -20.99%
EPS 0.55 0.30 0.81 0.57 0.44 0.22 0.47 11.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 240,714
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.57 0.28 1.02 0.74 0.49 0.24 0.81 -20.83%
EPS 0.02 0.01 0.04 0.03 0.02 0.01 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0064 0.0063 0.0059 0.0059 0.0059 0.0059 5.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.76 0.70 0.97 1.07 0.64 0.80 0.82 -
P/RPS 6.06 11.43 4.33 6.54 5.88 14.73 4.59 20.28%
P/EPS 138.18 233.33 118.95 187.72 145.45 363.64 174.47 -14.36%
EY 0.72 0.43 0.84 0.53 0.69 0.27 0.57 16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 5.00 6.93 8.23 4.92 6.15 6.31 -9.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 16/11/07 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 -
Price 0.75 0.71 0.78 1.15 0.91 0.64 0.77 -
P/RPS 5.98 11.59 3.48 7.03 8.35 11.78 4.31 24.32%
P/EPS 136.36 236.67 95.65 201.75 206.82 290.91 163.83 -11.48%
EY 0.73 0.42 1.05 0.50 0.48 0.34 0.61 12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 5.07 5.57 8.85 7.00 4.92 5.92 -6.39%

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