[GDEX] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -27.25%
YoY- 131.41%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 51,953 49,129 45,867 43,507 38,002 26,748 16,211 116.90%
PBT 2,362 2,210 1,724 3,257 4,334 3,708 3,429 -21.95%
Tax -652 -636 -517 -1,172 -1,468 -1,273 -1,186 -32.81%
NP 1,710 1,574 1,207 2,085 2,866 2,435 2,243 -16.50%
-
NP to SH 1,710 1,574 1,207 2,085 2,866 2,435 2,243 -16.50%
-
Tax Rate 27.60% 28.78% 29.99% 35.98% 33.87% 34.33% 34.59% -
Total Cost 50,243 47,555 44,660 41,422 35,136 24,313 13,968 134.21%
-
Net Worth 33,504 33,031 33,511 31,520 32,838 31,999 28,352 11.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 33,504 33,031 33,511 31,520 32,838 31,999 28,352 11.74%
NOSH 257,727 254,090 257,777 200,000 205,238 213,333 189,014 22.89%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.29% 3.20% 2.63% 4.79% 7.54% 9.10% 13.84% -
ROE 5.10% 4.77% 3.60% 6.61% 8.73% 7.61% 7.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.16 19.34 17.79 21.75 18.52 12.54 8.58 76.46%
EPS 0.66 0.62 0.47 1.04 1.40 1.14 1.19 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.1576 0.16 0.15 0.15 -9.07%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.92 0.87 0.81 0.77 0.67 0.47 0.29 115.45%
EPS 0.03 0.03 0.02 0.04 0.05 0.04 0.04 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0059 0.0059 0.0056 0.0058 0.0057 0.005 11.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.64 0.80 0.82 0.97 0.96 1.03 0.98 -
P/RPS 3.17 4.14 4.61 4.46 5.18 8.21 11.43 -57.37%
P/EPS 96.46 129.14 175.13 93.05 68.75 90.24 82.58 10.88%
EY 1.04 0.77 0.57 1.07 1.45 1.11 1.21 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 6.15 6.31 6.15 6.00 6.87 6.53 -17.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 16/11/06 29/08/06 24/05/06 21/02/06 - - -
Price 0.91 0.64 0.77 0.89 0.98 0.00 0.00 -
P/RPS 4.51 3.31 4.33 4.09 5.29 0.00 0.00 -
P/EPS 137.15 103.32 164.45 85.37 70.18 0.00 0.00 -
EY 0.73 0.97 0.61 1.17 1.42 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 4.92 5.92 5.65 6.13 0.00 0.00 -

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