[GDEX] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 50.96%
YoY- 185.98%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 89,151 86,537 83,424 81,839 78,031 75,419 74,796 12.42%
PBT 8,995 8,799 8,454 8,258 6,003 4,629 3,846 76.28%
Tax -2,476 -2,339 -2,352 -2,304 -2,059 -1,793 -1,571 35.46%
NP 6,519 6,460 6,102 5,954 3,944 2,836 2,275 101.87%
-
NP to SH 6,519 6,460 6,102 5,954 3,944 2,836 2,275 101.87%
-
Tax Rate 27.53% 26.58% 27.82% 27.90% 34.30% 38.73% 40.85% -
Total Cost 82,632 80,077 77,322 75,885 74,087 72,583 72,521 9.09%
-
Net Worth 43,533 43,606 43,952 41,085 41,566 41,077 41,638 3.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,567 2,567 2,567 2,567 2,639 2,639 2,639 -1.82%
Div Payout % 39.39% 39.75% 42.08% 43.13% 66.94% 93.09% 116.04% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 43,533 43,606 43,952 41,085 41,566 41,077 41,638 3.01%
NOSH 256,078 256,507 258,541 256,781 259,791 256,734 260,238 -1.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.31% 7.47% 7.31% 7.28% 5.05% 3.76% 3.04% -
ROE 14.97% 14.81% 13.88% 14.49% 9.49% 6.90% 5.46% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.81 33.74 32.27 31.87 30.04 29.38 28.74 13.63%
EPS 2.55 2.52 2.36 2.32 1.52 1.10 0.87 104.94%
DPS 1.00 1.00 1.00 1.00 1.00 1.03 1.01 -0.66%
NAPS 0.17 0.17 0.17 0.16 0.16 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 256,781
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.58 1.53 1.48 1.45 1.38 1.34 1.33 12.18%
EPS 0.12 0.11 0.11 0.11 0.07 0.05 0.04 108.14%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 0.0077 0.0077 0.0078 0.0073 0.0074 0.0073 0.0074 2.68%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 0.59 0.62 0.45 0.55 0.50 0.41 -
P/RPS 3.25 1.75 1.92 1.41 1.83 1.70 1.43 72.94%
P/EPS 44.39 23.43 26.27 19.41 36.23 45.26 46.90 -3.60%
EY 2.25 4.27 3.81 5.15 2.76 2.21 2.13 3.72%
DY 0.88 1.69 1.61 2.22 1.82 2.06 2.47 -49.77%
P/NAPS 6.65 3.47 3.65 2.81 3.44 3.13 2.56 89.07%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 16/02/11 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 -
Price 1.00 0.72 0.63 0.51 0.48 0.66 0.55 -
P/RPS 2.87 2.13 1.95 1.60 1.60 2.25 1.91 31.22%
P/EPS 39.28 28.59 26.69 22.00 31.62 59.75 62.91 -26.96%
EY 2.55 3.50 3.75 4.55 3.16 1.67 1.59 37.05%
DY 1.00 1.39 1.59 1.96 2.08 1.56 1.84 -33.42%
P/NAPS 5.88 4.24 3.71 3.19 3.00 4.13 3.44 43.00%

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