[GDEX] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -19.18%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 29,867 26,281 25,306 23,109 23,332 21,324 21,386 24.86%
PBT 2,939 2,198 4,186 1,841 2,102 1,736 3,316 -7.71%
Tax -833 -615 -1,366 -535 -486 -495 -960 -9.00%
NP 2,106 1,583 2,820 1,306 1,616 1,241 2,356 -7.18%
-
NP to SH 2,106 1,583 2,820 1,306 1,616 1,241 2,356 -7.18%
-
Tax Rate 28.34% 27.98% 32.63% 29.06% 23.12% 28.51% 28.95% -
Total Cost 27,761 24,698 22,486 21,803 21,716 20,083 19,030 28.53%
-
Net Worth 51,365 48,511 46,145 43,533 43,606 43,952 41,085 16.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 3,204 - - - 2,567 -
Div Payout % - - 113.64% - - - 108.99% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 51,365 48,511 46,145 43,533 43,606 43,952 41,085 16.00%
NOSH 256,829 255,322 256,363 256,078 256,507 258,541 256,781 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.05% 6.02% 11.14% 5.65% 6.93% 5.82% 11.02% -
ROE 4.10% 3.26% 6.11% 3.00% 3.71% 2.82% 5.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.63 10.29 9.87 9.02 9.10 8.25 8.33 24.84%
EPS 0.82 0.62 1.10 0.51 0.63 0.48 0.92 -7.36%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.00 -
NAPS 0.20 0.19 0.18 0.17 0.17 0.17 0.16 15.99%
Adjusted Per Share Value based on latest NOSH - 256,078
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.53 0.47 0.45 0.41 0.41 0.38 0.38 24.75%
EPS 0.04 0.03 0.05 0.02 0.03 0.02 0.04 0.00%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
NAPS 0.0091 0.0086 0.0082 0.0077 0.0077 0.0078 0.0073 15.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.99 0.85 1.01 1.13 0.59 0.62 0.45 -
P/RPS 8.51 8.26 10.23 12.52 6.49 7.52 5.40 35.31%
P/EPS 120.73 137.10 91.82 221.57 93.65 129.17 49.05 82.00%
EY 0.83 0.73 1.09 0.45 1.07 0.77 2.04 -45.00%
DY 0.00 0.00 1.24 0.00 0.00 0.00 2.22 -
P/NAPS 4.95 4.47 5.61 6.65 3.47 3.65 2.81 45.70%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 15/02/12 24/11/11 25/08/11 23/05/11 16/02/11 24/11/10 16/08/10 -
Price 1.06 0.98 0.86 1.00 0.72 0.63 0.51 -
P/RPS 9.12 9.52 8.71 11.08 7.92 7.64 6.12 30.37%
P/EPS 129.27 158.06 78.18 196.08 114.29 131.25 55.59 75.25%
EY 0.77 0.63 1.28 0.51 0.87 0.76 1.80 -43.13%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.96 -
P/NAPS 5.30 5.16 4.78 5.88 4.24 3.71 3.19 40.14%

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