[GDEX] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 4.1%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 75,093 75,958 75,599 72,233 68,079 64,989 61,602 14.12%
PBT 3,561 3,778 4,689 4,568 4,364 3,603 2,938 13.69%
Tax -1,479 -1,351 -1,526 -1,471 -1,389 -710 -583 86.11%
NP 2,082 2,427 3,163 3,097 2,975 2,893 2,355 -7.89%
-
NP to SH 2,082 2,427 3,163 3,097 2,975 2,893 2,355 -7.89%
-
Tax Rate 41.53% 35.76% 32.54% 32.20% 31.83% 19.71% 19.84% -
Total Cost 73,011 73,531 72,436 69,136 65,104 62,096 59,247 14.95%
-
Net Worth 39,599 41,700 38,722 39,705 38,580 36,029 35,336 7.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,639 1,286 1,286 1,286 1,286 - - -
Div Payout % 126.80% 52.99% 40.66% 41.52% 43.23% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 39,599 41,700 38,722 39,705 38,580 36,029 35,336 7.89%
NOSH 263,999 277,999 258,148 264,705 257,200 257,352 252,400 3.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.77% 3.20% 4.18% 4.29% 4.37% 4.45% 3.82% -
ROE 5.26% 5.82% 8.17% 7.80% 7.71% 8.03% 6.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.44 27.32 29.29 27.29 26.47 25.25 24.41 10.73%
EPS 0.79 0.87 1.23 1.17 1.16 1.12 0.93 -10.31%
DPS 1.00 0.46 0.50 0.49 0.50 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 264,705
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.31 1.32 1.32 1.26 1.19 1.13 1.07 14.45%
EPS 0.04 0.04 0.06 0.05 0.05 0.05 0.04 0.00%
DPS 0.05 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.0069 0.0073 0.0068 0.0069 0.0067 0.0063 0.0062 7.39%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.43 0.68 0.70 0.65 0.70 0.76 -
P/RPS 1.62 1.57 2.32 2.57 2.46 2.77 3.11 -35.28%
P/EPS 58.33 49.25 55.50 59.83 56.19 62.27 81.45 -19.97%
EY 1.71 2.03 1.80 1.67 1.78 1.61 1.23 24.58%
DY 2.17 1.08 0.73 0.69 0.77 0.00 0.00 -
P/NAPS 3.07 2.87 4.53 4.67 4.33 5.00 5.43 -31.64%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 13/05/08 22/02/08 -
Price 0.60 0.45 0.68 0.75 0.65 0.70 0.75 -
P/RPS 2.11 1.65 2.32 2.75 2.46 2.77 3.07 -22.13%
P/EPS 76.08 51.55 55.50 64.10 56.19 62.27 80.38 -3.60%
EY 1.31 1.94 1.80 1.56 1.78 1.61 1.24 3.73%
DY 1.67 1.03 0.73 0.65 0.77 0.00 0.00 -
P/NAPS 4.00 3.00 4.53 5.00 4.33 5.00 5.36 -17.74%

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