[GDEX] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 12.69%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 61,602 59,450 57,367 54,520 51,953 49,129 45,867 21.66%
PBT 2,938 2,863 2,577 2,692 2,362 2,210 1,724 42.53%
Tax -583 -572 -505 -765 -652 -636 -517 8.31%
NP 2,355 2,291 2,072 1,927 1,710 1,574 1,207 55.95%
-
NP to SH 2,355 2,291 2,072 1,927 1,710 1,574 1,207 55.95%
-
Tax Rate 19.84% 19.98% 19.60% 28.42% 27.60% 28.78% 29.99% -
Total Cost 59,247 57,159 55,295 52,593 50,243 47,555 44,660 20.67%
-
Net Worth 35,336 36,306 35,525 31,292 33,504 33,031 33,511 3.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 35,336 36,306 35,525 31,292 33,504 33,031 33,511 3.58%
NOSH 252,400 259,333 253,750 240,714 257,727 254,090 257,777 -1.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.82% 3.85% 3.61% 3.53% 3.29% 3.20% 2.63% -
ROE 6.66% 6.31% 5.83% 6.16% 5.10% 4.77% 3.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.41 22.92 22.61 22.65 20.16 19.34 17.79 23.40%
EPS 0.93 0.88 0.82 0.80 0.66 0.62 0.47 57.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 240,714
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.09 1.05 1.02 0.97 0.92 0.87 0.81 21.82%
EPS 0.04 0.04 0.04 0.03 0.03 0.03 0.02 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0064 0.0063 0.0055 0.0059 0.0059 0.0059 4.45%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.76 0.70 0.97 1.07 0.64 0.80 0.82 -
P/RPS 3.11 3.05 4.29 4.72 3.17 4.14 4.61 -23.02%
P/EPS 81.45 79.24 118.79 133.66 96.46 129.14 175.13 -39.88%
EY 1.23 1.26 0.84 0.75 1.04 0.77 0.57 66.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 5.00 6.93 8.23 4.92 6.15 6.31 -9.50%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 16/11/07 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 -
Price 0.75 0.71 0.78 1.15 0.91 0.64 0.77 -
P/RPS 3.07 3.10 3.45 5.08 4.51 3.31 4.33 -20.43%
P/EPS 80.38 80.37 95.52 143.65 137.15 103.32 164.45 -37.86%
EY 1.24 1.24 1.05 0.70 0.73 0.97 0.61 60.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 5.07 5.57 8.85 7.00 4.92 5.92 -6.39%

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