[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 8.7%
YoY- -23.99%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 39,958 19,739 75,093 57,515 39,632 20,036 68,079 -29.83%
PBT 3,297 1,540 3,561 2,500 2,229 1,255 4,364 -17.00%
Tax -946 -447 -1,479 -764 -632 -355 -1,389 -22.53%
NP 2,351 1,093 2,082 1,736 1,597 900 2,975 -14.48%
-
NP to SH 2,351 1,093 2,082 1,736 1,597 900 2,975 -14.48%
-
Tax Rate 28.69% 29.03% 41.53% 30.56% 28.35% 28.29% 31.83% -
Total Cost 37,607 18,646 73,011 55,779 38,035 19,136 65,104 -30.57%
-
Net Worth 41,336 41,638 38,530 38,865 38,637 39,705 38,853 4.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,568 - - - 1,295 -
Div Payout % - - 123.38% - - - 43.53% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,336 41,638 38,530 38,865 38,637 39,705 38,853 4.20%
NOSH 258,351 260,238 256,867 259,104 257,580 264,705 259,026 -0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.88% 5.54% 2.77% 3.02% 4.03% 4.49% 4.37% -
ROE 5.69% 2.63% 5.40% 4.47% 4.13% 2.27% 7.66% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.47 7.58 29.23 22.20 15.39 7.57 26.28 -29.69%
EPS 0.91 0.42 0.81 0.67 0.62 0.34 1.16 -14.90%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.15 0.15 4.38%
Adjusted Per Share Value based on latest NOSH - 277,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.70 0.34 1.31 1.00 0.69 0.35 1.19 -29.72%
EPS 0.04 0.02 0.04 0.03 0.03 0.02 0.05 -13.78%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.02 -
NAPS 0.0072 0.0073 0.0067 0.0068 0.0067 0.0069 0.0068 3.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.41 0.46 0.43 0.68 0.70 0.65 -
P/RPS 3.23 5.41 1.57 1.94 4.42 9.25 2.47 19.52%
P/EPS 54.95 97.62 56.75 64.18 109.68 205.88 56.59 -1.93%
EY 1.82 1.02 1.76 1.56 0.91 0.49 1.77 1.86%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.77 -
P/NAPS 3.13 2.56 3.07 2.87 4.53 4.67 4.33 -19.40%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 20/11/09 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 -
Price 0.66 0.55 0.60 0.45 0.68 0.75 0.65 -
P/RPS 4.27 7.25 2.05 2.03 4.42 9.91 2.47 43.89%
P/EPS 72.53 130.95 74.03 67.16 109.68 220.59 56.59 17.93%
EY 1.38 0.76 1.35 1.49 0.91 0.45 1.77 -15.25%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.77 -
P/NAPS 4.13 3.44 4.00 3.00 4.53 5.00 4.33 -3.09%

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