[GDEX] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 18.9%
YoY- 120.97%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 35,650 33,254 34,244 32,006 31,405 28,769 29,867 12.53%
PBT 5,948 3,536 4,890 4,881 4,196 2,921 2,939 60.06%
Tax -1,879 -950 -1,427 -1,383 -1,254 -807 -833 72.08%
NP 4,069 2,586 3,463 3,498 2,942 2,114 2,106 55.18%
-
NP to SH 4,069 2,586 3,463 3,498 2,942 2,114 2,106 55.18%
-
Tax Rate 31.59% 26.87% 29.18% 28.33% 29.89% 27.63% 28.34% -
Total Cost 31,581 30,668 30,781 28,508 28,463 26,655 27,761 8.98%
-
Net Worth 86,630 60,078 57,716 57,429 51,614 48,982 51,365 41.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,906 - - - 3,225 - - -
Div Payout % 145.16% - - - 109.65% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,630 60,078 57,716 57,429 51,614 48,982 51,365 41.73%
NOSH 262,516 261,212 262,348 261,044 258,070 257,804 256,829 1.47%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.41% 7.78% 10.11% 10.93% 9.37% 7.35% 7.05% -
ROE 4.70% 4.30% 6.00% 6.09% 5.70% 4.32% 4.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.58 12.73 13.05 12.26 12.17 11.16 11.63 10.89%
EPS 1.55 0.99 1.32 1.34 1.14 0.82 0.82 52.93%
DPS 2.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.33 0.23 0.22 0.22 0.20 0.19 0.20 39.67%
Adjusted Per Share Value based on latest NOSH - 261,044
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.63 0.59 0.61 0.57 0.56 0.51 0.53 12.22%
EPS 0.07 0.05 0.06 0.06 0.05 0.04 0.04 45.26%
DPS 0.10 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0154 0.0106 0.0102 0.0102 0.0091 0.0087 0.0091 42.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.00 1.63 1.60 1.39 1.00 1.00 0.99 -
P/RPS 14.73 12.80 12.26 11.34 8.22 8.96 8.51 44.20%
P/EPS 129.03 164.65 121.21 103.73 87.72 121.95 120.73 4.53%
EY 0.78 0.61 0.83 0.96 1.14 0.82 0.83 -4.06%
DY 1.13 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 6.06 7.09 7.27 6.32 5.00 5.26 4.95 14.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 -
Price 2.50 1.69 1.65 1.45 1.34 1.01 1.06 -
P/RPS 18.41 13.28 12.64 11.83 11.01 9.05 9.12 59.79%
P/EPS 161.29 170.71 125.00 108.21 117.54 123.17 129.27 15.91%
EY 0.62 0.59 0.80 0.92 0.85 0.81 0.77 -13.46%
DY 0.90 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 7.58 7.35 7.50 6.59 6.70 5.32 5.30 26.96%

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