[GDEX] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 115.93%
YoY- 19.69%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 28,769 29,867 26,281 25,306 23,109 23,332 21,324 22.07%
PBT 2,921 2,939 2,198 4,186 1,841 2,102 1,736 41.42%
Tax -807 -833 -615 -1,366 -535 -486 -495 38.47%
NP 2,114 2,106 1,583 2,820 1,306 1,616 1,241 42.58%
-
NP to SH 2,114 2,106 1,583 2,820 1,306 1,616 1,241 42.58%
-
Tax Rate 27.63% 28.34% 27.98% 32.63% 29.06% 23.12% 28.51% -
Total Cost 26,655 27,761 24,698 22,486 21,803 21,716 20,083 20.75%
-
Net Worth 48,982 51,365 48,511 46,145 43,533 43,606 43,952 7.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 3,204 - - - -
Div Payout % - - - 113.64% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 48,982 51,365 48,511 46,145 43,533 43,606 43,952 7.48%
NOSH 257,804 256,829 255,322 256,363 256,078 256,507 258,541 -0.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.35% 7.05% 6.02% 11.14% 5.65% 6.93% 5.82% -
ROE 4.32% 4.10% 3.26% 6.11% 3.00% 3.71% 2.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.16 11.63 10.29 9.87 9.02 9.10 8.25 22.29%
EPS 0.82 0.82 0.62 1.10 0.51 0.63 0.48 42.85%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.18 0.17 0.17 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 256,363
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.51 0.53 0.47 0.45 0.41 0.41 0.38 21.65%
EPS 0.04 0.04 0.03 0.05 0.02 0.03 0.02 58.67%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0087 0.0091 0.0086 0.0082 0.0077 0.0077 0.0078 7.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.00 0.99 0.85 1.01 1.13 0.59 0.62 -
P/RPS 8.96 8.51 8.26 10.23 12.52 6.49 7.52 12.37%
P/EPS 121.95 120.73 137.10 91.82 221.57 93.65 129.17 -3.75%
EY 0.82 0.83 0.73 1.09 0.45 1.07 0.77 4.27%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 5.26 4.95 4.47 5.61 6.65 3.47 3.65 27.55%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 16/02/11 24/11/10 -
Price 1.01 1.06 0.98 0.86 1.00 0.72 0.63 -
P/RPS 9.05 9.12 9.52 8.71 11.08 7.92 7.64 11.94%
P/EPS 123.17 129.27 158.06 78.18 196.08 114.29 131.25 -4.14%
EY 0.81 0.77 0.63 1.28 0.51 0.87 0.76 4.33%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 5.32 5.30 5.16 4.78 5.88 4.24 3.71 27.13%

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