[GDEX] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.79%
YoY- 37.72%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 72,233 68,079 64,989 61,602 59,450 57,367 54,520 20.56%
PBT 4,568 4,364 3,603 2,938 2,863 2,577 2,692 42.12%
Tax -1,471 -1,389 -710 -583 -572 -505 -765 54.44%
NP 3,097 2,975 2,893 2,355 2,291 2,072 1,927 37.08%
-
NP to SH 3,097 2,975 2,893 2,355 2,291 2,072 1,927 37.08%
-
Tax Rate 32.20% 31.83% 19.71% 19.84% 19.98% 19.60% 28.42% -
Total Cost 69,136 65,104 62,096 59,247 57,159 55,295 52,593 19.94%
-
Net Worth 39,705 38,580 36,029 35,336 36,306 35,525 31,292 17.15%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,286 1,286 - - - - - -
Div Payout % 41.52% 43.23% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 39,705 38,580 36,029 35,336 36,306 35,525 31,292 17.15%
NOSH 264,705 257,200 257,352 252,400 259,333 253,750 240,714 6.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.29% 4.37% 4.45% 3.82% 3.85% 3.61% 3.53% -
ROE 7.80% 7.71% 8.03% 6.66% 6.31% 5.83% 6.16% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.29 26.47 25.25 24.41 22.92 22.61 22.65 13.19%
EPS 1.17 1.16 1.12 0.93 0.88 0.82 0.80 28.75%
DPS 0.49 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.14 0.14 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 252,400
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.26 1.19 1.13 1.07 1.04 1.00 0.95 20.65%
EPS 0.05 0.05 0.05 0.04 0.04 0.04 0.03 40.44%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0067 0.0063 0.0062 0.0063 0.0062 0.0055 16.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.65 0.70 0.76 0.70 0.97 1.07 -
P/RPS 2.57 2.46 2.77 3.11 3.05 4.29 4.72 -33.24%
P/EPS 59.83 56.19 62.27 81.45 79.24 118.79 133.66 -41.39%
EY 1.67 1.78 1.61 1.23 1.26 0.84 0.75 70.26%
DY 0.69 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.33 5.00 5.43 5.00 6.93 8.23 -31.38%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 22/08/08 13/05/08 22/02/08 16/11/07 16/08/07 16/05/07 -
Price 0.75 0.65 0.70 0.75 0.71 0.78 1.15 -
P/RPS 2.75 2.46 2.77 3.07 3.10 3.45 5.08 -33.50%
P/EPS 64.10 56.19 62.27 80.38 80.37 95.52 143.65 -41.52%
EY 1.56 1.78 1.61 1.24 1.24 1.05 0.70 70.36%
DY 0.65 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.33 5.00 5.36 5.07 5.57 8.85 -31.58%

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