[GDEX] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -9.49%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 41,598 39,697 40,304 37,104 35,650 33,254 34,244 13.88%
PBT 6,977 5,617 6,563 5,115 5,948 3,536 4,890 26.82%
Tax -1,101 -513 2,159 -1,432 -1,879 -950 -1,427 -15.91%
NP 5,876 5,104 8,722 3,683 4,069 2,586 3,463 42.39%
-
NP to SH 5,876 5,104 8,722 3,683 4,069 2,586 3,463 42.39%
-
Tax Rate 15.78% 9.13% -32.90% 28.00% 31.59% 26.87% 29.18% -
Total Cost 35,722 34,593 31,582 33,421 31,581 30,668 30,781 10.46%
-
Net Worth 100,731 92,039 80,759 71,029 86,630 60,078 57,716 45.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,485 - - - 5,906 - - -
Div Payout % 161.43% - - - 145.16% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 100,731 92,039 80,759 71,029 86,630 60,078 57,716 45.10%
NOSH 839,428 836,721 807,592 263,071 262,516 261,212 262,348 117.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.13% 12.86% 21.64% 9.93% 11.41% 7.78% 10.11% -
ROE 5.83% 5.55% 10.80% 5.19% 4.70% 4.30% 6.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.96 4.74 4.99 14.10 13.58 12.73 13.05 -47.62%
EPS 0.53 0.61 1.08 1.40 1.55 0.99 1.32 -45.66%
DPS 1.13 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.27 0.33 0.23 0.22 -33.31%
Adjusted Per Share Value based on latest NOSH - 263,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.73 0.69 0.70 0.65 0.62 0.58 0.60 14.00%
EPS 0.10 0.09 0.15 0.06 0.07 0.05 0.06 40.70%
DPS 0.17 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0176 0.016 0.0141 0.0124 0.0151 0.0105 0.0101 44.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.19 1.78 1.15 3.17 2.00 1.63 1.60 -
P/RPS 44.19 37.52 23.04 22.48 14.73 12.80 12.26 135.63%
P/EPS 312.86 291.80 106.48 226.43 129.03 164.65 121.21 88.49%
EY 0.32 0.34 0.94 0.44 0.78 0.61 0.83 -47.12%
DY 0.52 0.00 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 18.25 16.18 11.50 11.74 6.06 7.09 7.27 85.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 -
Price 2.20 1.76 1.64 2.97 2.50 1.69 1.65 -
P/RPS 44.39 37.10 32.86 21.06 18.41 13.28 12.64 131.57%
P/EPS 314.29 288.52 151.85 212.14 161.29 170.71 125.00 85.21%
EY 0.32 0.35 0.66 0.47 0.62 0.59 0.80 -45.80%
DY 0.51 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 18.33 16.00 16.40 11.00 7.58 7.35 7.50 81.73%

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