[GDEX] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 24.66%
YoY- -10.34%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 83,424 81,839 78,031 75,419 74,796 75,093 75,958 6.44%
PBT 8,454 8,258 6,003 4,629 3,846 3,561 3,778 70.99%
Tax -2,352 -2,304 -2,059 -1,793 -1,571 -1,479 -1,351 44.66%
NP 6,102 5,954 3,944 2,836 2,275 2,082 2,427 84.79%
-
NP to SH 6,102 5,954 3,944 2,836 2,275 2,082 2,427 84.79%
-
Tax Rate 27.82% 27.90% 34.30% 38.73% 40.85% 41.53% 35.76% -
Total Cost 77,322 75,885 74,087 72,583 72,521 73,011 73,531 3.40%
-
Net Worth 43,952 41,085 41,566 41,077 41,638 39,599 41,700 3.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,567 2,567 2,639 2,639 2,639 2,639 1,286 58.46%
Div Payout % 42.08% 43.13% 66.94% 93.09% 116.04% 126.80% 52.99% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,952 41,085 41,566 41,077 41,638 39,599 41,700 3.56%
NOSH 258,541 256,781 259,791 256,734 260,238 263,999 277,999 -4.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.31% 7.28% 5.05% 3.76% 3.04% 2.77% 3.20% -
ROE 13.88% 14.49% 9.49% 6.90% 5.46% 5.26% 5.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.27 31.87 30.04 29.38 28.74 28.44 27.32 11.72%
EPS 2.36 2.32 1.52 1.10 0.87 0.79 0.87 94.38%
DPS 1.00 1.00 1.00 1.03 1.01 1.00 0.46 67.73%
NAPS 0.17 0.16 0.16 0.16 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 256,734
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.45 1.43 1.36 1.32 1.30 1.31 1.32 6.45%
EPS 0.11 0.10 0.07 0.05 0.04 0.04 0.04 96.16%
DPS 0.04 0.04 0.05 0.05 0.05 0.05 0.02 58.67%
NAPS 0.0077 0.0072 0.0072 0.0072 0.0073 0.0069 0.0073 3.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.45 0.55 0.50 0.41 0.46 0.43 -
P/RPS 1.92 1.41 1.83 1.70 1.43 1.62 1.57 14.34%
P/EPS 26.27 19.41 36.23 45.26 46.90 58.33 49.25 -34.20%
EY 3.81 5.15 2.76 2.21 2.13 1.71 2.03 52.09%
DY 1.61 2.22 1.82 2.06 2.47 2.17 1.08 30.46%
P/NAPS 3.65 2.81 3.44 3.13 2.56 3.07 2.87 17.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 27/08/09 21/05/09 -
Price 0.63 0.51 0.48 0.66 0.55 0.60 0.45 -
P/RPS 1.95 1.60 1.60 2.25 1.91 2.11 1.65 11.76%
P/EPS 26.69 22.00 31.62 59.75 62.91 76.08 51.55 -35.49%
EY 3.75 4.55 3.16 1.67 1.59 1.31 1.94 55.11%
DY 1.59 1.96 2.08 1.56 1.84 1.67 1.03 33.53%
P/NAPS 3.71 3.19 3.00 4.13 3.44 4.00 3.00 15.19%

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