[GDEX] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 8.64%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 59,450 57,367 54,520 51,953 49,129 45,867 43,507 23.11%
PBT 2,863 2,577 2,692 2,362 2,210 1,724 3,257 -8.22%
Tax -572 -505 -765 -652 -636 -517 -1,172 -37.98%
NP 2,291 2,072 1,927 1,710 1,574 1,207 2,085 6.47%
-
NP to SH 2,291 2,072 1,927 1,710 1,574 1,207 2,085 6.47%
-
Tax Rate 19.98% 19.60% 28.42% 27.60% 28.78% 29.99% 35.98% -
Total Cost 57,159 55,295 52,593 50,243 47,555 44,660 41,422 23.92%
-
Net Worth 36,306 35,525 31,292 33,504 33,031 33,511 31,520 9.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 36,306 35,525 31,292 33,504 33,031 33,511 31,520 9.87%
NOSH 259,333 253,750 240,714 257,727 254,090 257,777 200,000 18.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.85% 3.61% 3.53% 3.29% 3.20% 2.63% 4.79% -
ROE 6.31% 5.83% 6.16% 5.10% 4.77% 3.60% 6.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.92 22.61 22.65 20.16 19.34 17.79 21.75 3.55%
EPS 0.88 0.82 0.80 0.66 0.62 0.47 1.04 -10.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.1576 -7.58%
Adjusted Per Share Value based on latest NOSH - 257,727
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.04 1.00 0.95 0.91 0.86 0.80 0.76 23.23%
EPS 0.04 0.04 0.03 0.03 0.03 0.02 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0062 0.0055 0.0058 0.0058 0.0058 0.0055 9.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.97 1.07 0.64 0.80 0.82 0.97 -
P/RPS 3.05 4.29 4.72 3.17 4.14 4.61 4.46 -22.36%
P/EPS 79.24 118.79 133.66 96.46 129.14 175.13 93.05 -10.14%
EY 1.26 0.84 0.75 1.04 0.77 0.57 1.07 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.93 8.23 4.92 6.15 6.31 6.15 -12.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 24/05/06 -
Price 0.71 0.78 1.15 0.91 0.64 0.77 0.89 -
P/RPS 3.10 3.45 5.08 4.51 3.31 4.33 4.09 -16.85%
P/EPS 80.37 95.52 143.65 137.15 103.32 164.45 85.37 -3.94%
EY 1.24 1.05 0.70 0.73 0.97 0.61 1.17 3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.57 8.85 7.00 4.92 5.92 5.65 -6.96%

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