[GDEX] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -25.32%
YoY- 22.33%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 40,304 37,104 35,650 33,254 34,244 32,006 31,405 18.04%
PBT 6,563 5,115 5,948 3,536 4,890 4,881 4,196 34.63%
Tax 2,159 -1,432 -1,879 -950 -1,427 -1,383 -1,254 -
NP 8,722 3,683 4,069 2,586 3,463 3,498 2,942 105.96%
-
NP to SH 8,722 3,683 4,069 2,586 3,463 3,498 2,942 105.96%
-
Tax Rate -32.90% 28.00% 31.59% 26.87% 29.18% 28.33% 29.89% -
Total Cost 31,582 33,421 31,581 30,668 30,781 28,508 28,463 7.15%
-
Net Worth 80,759 71,029 86,630 60,078 57,716 57,429 51,614 34.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,906 - - - 3,225 -
Div Payout % - - 145.16% - - - 109.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 80,759 71,029 86,630 60,078 57,716 57,429 51,614 34.66%
NOSH 807,592 263,071 262,516 261,212 262,348 261,044 258,070 113.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.64% 9.93% 11.41% 7.78% 10.11% 10.93% 9.37% -
ROE 10.80% 5.19% 4.70% 4.30% 6.00% 6.09% 5.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.99 14.10 13.58 12.73 13.05 12.26 12.17 -44.71%
EPS 1.08 1.40 1.55 0.99 1.32 1.34 1.14 -3.53%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.25 -
NAPS 0.10 0.27 0.33 0.23 0.22 0.22 0.20 -36.92%
Adjusted Per Share Value based on latest NOSH - 261,212
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.70 0.65 0.62 0.58 0.60 0.56 0.55 17.39%
EPS 0.15 0.06 0.07 0.05 0.06 0.06 0.05 107.59%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.06 -
NAPS 0.0141 0.0124 0.0151 0.0105 0.0101 0.01 0.009 34.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.15 3.17 2.00 1.63 1.60 1.39 1.00 -
P/RPS 23.04 22.48 14.73 12.80 12.26 11.34 8.22 98.42%
P/EPS 106.48 226.43 129.03 164.65 121.21 103.73 87.72 13.75%
EY 0.94 0.44 0.78 0.61 0.83 0.96 1.14 -12.03%
DY 0.00 0.00 1.13 0.00 0.00 0.00 1.25 -
P/NAPS 11.50 11.74 6.06 7.09 7.27 6.32 5.00 73.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 -
Price 1.64 2.97 2.50 1.69 1.65 1.45 1.34 -
P/RPS 32.86 21.06 18.41 13.28 12.64 11.83 11.01 106.88%
P/EPS 151.85 212.14 161.29 170.71 125.00 108.21 117.54 18.56%
EY 0.66 0.47 0.62 0.59 0.80 0.92 0.85 -15.48%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.93 -
P/NAPS 16.40 11.00 7.58 7.35 7.50 6.59 6.70 81.33%

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