[GDEX] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -43.87%
YoY- 27.56%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,405 28,769 29,867 26,281 25,306 23,109 23,332 21.92%
PBT 4,196 2,921 2,939 2,198 4,186 1,841 2,102 58.60%
Tax -1,254 -807 -833 -615 -1,366 -535 -486 88.23%
NP 2,942 2,114 2,106 1,583 2,820 1,306 1,616 49.15%
-
NP to SH 2,942 2,114 2,106 1,583 2,820 1,306 1,616 49.15%
-
Tax Rate 29.89% 27.63% 28.34% 27.98% 32.63% 29.06% 23.12% -
Total Cost 28,463 26,655 27,761 24,698 22,486 21,803 21,716 19.78%
-
Net Worth 51,614 48,982 51,365 48,511 46,145 43,533 43,606 11.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,225 - - - 3,204 - - -
Div Payout % 109.65% - - - 113.64% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 51,614 48,982 51,365 48,511 46,145 43,533 43,606 11.90%
NOSH 258,070 257,804 256,829 255,322 256,363 256,078 256,507 0.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.37% 7.35% 7.05% 6.02% 11.14% 5.65% 6.93% -
ROE 5.70% 4.32% 4.10% 3.26% 6.11% 3.00% 3.71% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.17 11.16 11.63 10.29 9.87 9.02 9.10 21.40%
EPS 1.14 0.82 0.82 0.62 1.10 0.51 0.63 48.54%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.20 0.19 0.20 0.19 0.18 0.17 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 255,322
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.56 0.51 0.53 0.47 0.45 0.41 0.41 23.12%
EPS 0.05 0.04 0.04 0.03 0.05 0.02 0.03 40.61%
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0091 0.0087 0.0091 0.0086 0.0082 0.0077 0.0077 11.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 1.00 0.99 0.85 1.01 1.13 0.59 -
P/RPS 8.22 8.96 8.51 8.26 10.23 12.52 6.49 17.07%
P/EPS 87.72 121.95 120.73 137.10 91.82 221.57 93.65 -4.27%
EY 1.14 0.82 0.83 0.73 1.09 0.45 1.07 4.31%
DY 1.25 0.00 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 5.00 5.26 4.95 4.47 5.61 6.65 3.47 27.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 16/02/11 -
Price 1.34 1.01 1.06 0.98 0.86 1.00 0.72 -
P/RPS 11.01 9.05 9.12 9.52 8.71 11.08 7.92 24.58%
P/EPS 117.54 123.17 129.27 158.06 78.18 196.08 114.29 1.88%
EY 0.85 0.81 0.77 0.63 1.28 0.51 0.87 -1.53%
DY 0.93 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 6.70 5.32 5.30 5.16 4.78 5.88 4.24 35.70%

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