[GDEX] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 2.13%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 74,796 75,093 75,958 75,599 72,233 68,079 64,989 9.81%
PBT 3,846 3,561 3,778 4,689 4,568 4,364 3,603 4.44%
Tax -1,571 -1,479 -1,351 -1,526 -1,471 -1,389 -710 69.72%
NP 2,275 2,082 2,427 3,163 3,097 2,975 2,893 -14.79%
-
NP to SH 2,275 2,082 2,427 3,163 3,097 2,975 2,893 -14.79%
-
Tax Rate 40.85% 41.53% 35.76% 32.54% 32.20% 31.83% 19.71% -
Total Cost 72,521 73,011 73,531 72,436 69,136 65,104 62,096 10.89%
-
Net Worth 41,638 39,599 41,700 38,722 39,705 38,580 36,029 10.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,639 2,639 1,286 1,286 1,286 1,286 - -
Div Payout % 116.04% 126.80% 52.99% 40.66% 41.52% 43.23% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 41,638 39,599 41,700 38,722 39,705 38,580 36,029 10.11%
NOSH 260,238 263,999 277,999 258,148 264,705 257,200 257,352 0.74%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.04% 2.77% 3.20% 4.18% 4.29% 4.37% 4.45% -
ROE 5.46% 5.26% 5.82% 8.17% 7.80% 7.71% 8.03% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.74 28.44 27.32 29.29 27.29 26.47 25.25 9.00%
EPS 0.87 0.79 0.87 1.23 1.17 1.16 1.12 -15.48%
DPS 1.01 1.00 0.46 0.50 0.49 0.50 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 258,148
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.33 1.33 1.35 1.34 1.28 1.21 1.15 10.17%
EPS 0.04 0.04 0.04 0.06 0.05 0.05 0.05 -13.81%
DPS 0.05 0.05 0.02 0.02 0.02 0.02 0.00 -
NAPS 0.0074 0.007 0.0074 0.0069 0.007 0.0068 0.0064 10.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.41 0.46 0.43 0.68 0.70 0.65 0.70 -
P/RPS 1.43 1.62 1.57 2.32 2.57 2.46 2.77 -35.62%
P/EPS 46.90 58.33 49.25 55.50 59.83 56.19 62.27 -17.20%
EY 2.13 1.71 2.03 1.80 1.67 1.78 1.61 20.49%
DY 2.47 2.17 1.08 0.73 0.69 0.77 0.00 -
P/NAPS 2.56 3.07 2.87 4.53 4.67 4.33 5.00 -35.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 13/05/08 -
Price 0.55 0.60 0.45 0.68 0.75 0.65 0.70 -
P/RPS 1.91 2.11 1.65 2.32 2.75 2.46 2.77 -21.93%
P/EPS 62.91 76.08 51.55 55.50 64.10 56.19 62.27 0.68%
EY 1.59 1.31 1.94 1.80 1.56 1.78 1.61 -0.82%
DY 1.84 1.67 1.03 0.73 0.65 0.77 0.00 -
P/NAPS 3.44 4.00 3.00 4.53 5.00 4.33 5.00 -22.04%

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