[GDEX] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 136.82%
YoY- 151.86%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,741 41,598 39,697 40,304 37,104 35,650 33,254 20.03%
PBT 5,622 6,977 5,617 6,563 5,115 5,948 3,536 36.18%
Tax -639 -1,101 -513 2,159 -1,432 -1,879 -950 -23.21%
NP 4,983 5,876 5,104 8,722 3,683 4,069 2,586 54.78%
-
NP to SH 4,983 5,876 5,104 8,722 3,683 4,069 2,586 54.78%
-
Tax Rate 11.37% 15.78% 9.13% -32.90% 28.00% 31.59% 26.87% -
Total Cost 38,758 35,722 34,593 31,582 33,421 31,581 30,668 16.87%
-
Net Worth 101,349 100,731 92,039 80,759 71,029 86,630 60,078 41.66%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 9,485 - - - 5,906 - -
Div Payout % - 161.43% - - - 145.16% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 101,349 100,731 92,039 80,759 71,029 86,630 60,078 41.66%
NOSH 844,576 839,428 836,721 807,592 263,071 262,516 261,212 118.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.39% 14.13% 12.86% 21.64% 9.93% 11.41% 7.78% -
ROE 4.92% 5.83% 5.55% 10.80% 5.19% 4.70% 4.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.18 4.96 4.74 4.99 14.10 13.58 12.73 -45.05%
EPS 0.59 0.53 0.61 1.08 1.40 1.55 0.99 -29.15%
DPS 0.00 1.13 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.12 0.12 0.11 0.10 0.27 0.33 0.23 -35.16%
Adjusted Per Share Value based on latest NOSH - 807,592
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.76 0.73 0.69 0.70 0.65 0.62 0.58 19.72%
EPS 0.09 0.10 0.09 0.15 0.06 0.07 0.05 47.91%
DPS 0.00 0.17 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.0177 0.0176 0.016 0.0141 0.0124 0.0151 0.0105 41.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.03 2.19 1.78 1.15 3.17 2.00 1.63 -
P/RPS 39.20 44.19 37.52 23.04 22.48 14.73 12.80 110.74%
P/EPS 344.07 312.86 291.80 106.48 226.43 129.03 164.65 63.37%
EY 0.29 0.32 0.34 0.94 0.44 0.78 0.61 -39.05%
DY 0.00 0.52 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 16.92 18.25 16.18 11.50 11.74 6.06 7.09 78.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 -
Price 2.12 2.20 1.76 1.64 2.97 2.50 1.69 -
P/RPS 40.93 44.39 37.10 32.86 21.06 18.41 13.28 111.64%
P/EPS 359.32 314.29 288.52 151.85 212.14 161.29 170.71 64.16%
EY 0.28 0.32 0.35 0.66 0.47 0.62 0.59 -39.13%
DY 0.00 0.51 0.00 0.00 0.00 0.90 0.00 -
P/NAPS 17.67 18.33 16.00 16.40 11.00 7.58 7.35 79.36%

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