[GDEX] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 109.99%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 128,024 105,124 85,296 78,956 80,144 63,528 55,196 15.03%
PBT 19,524 8,792 6,944 6,160 5,020 4,204 3,060 36.15%
Tax -5,532 -2,460 -1,980 -1,788 -1,420 -1,092 -824 37.30%
NP 13,992 6,332 4,964 4,372 3,600 3,112 2,236 35.71%
-
NP to SH 13,992 6,332 4,964 4,372 3,600 3,112 2,236 35.71%
-
Tax Rate 28.33% 27.98% 28.51% 29.03% 28.29% 25.98% 26.93% -
Total Cost 114,032 98,792 80,332 74,584 76,544 60,416 52,960 13.62%
-
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.64%
NOSH 261,044 255,322 258,541 260,238 264,705 259,333 254,090 0.45%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.93% 6.02% 5.82% 5.54% 4.49% 4.90% 4.05% -
ROE 24.36% 13.05% 11.29% 10.50% 9.07% 8.57% 6.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.04 41.17 32.99 30.34 30.28 24.50 21.72 14.52%
EPS 5.36 2.48 1.92 1.68 1.36 1.20 0.88 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.17 0.16 0.15 0.14 0.13 9.15%
Adjusted Per Share Value based on latest NOSH - 260,238
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.27 1.86 1.51 1.40 1.42 1.13 0.98 15.01%
EPS 0.25 0.11 0.09 0.08 0.06 0.06 0.04 35.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0102 0.0086 0.0078 0.0074 0.007 0.0064 0.0059 9.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.39 0.85 0.62 0.41 0.70 0.70 0.80 -
P/RPS 2.83 2.06 1.88 1.35 2.31 2.86 3.68 -4.27%
P/EPS 25.93 34.27 32.29 24.40 51.47 58.33 90.91 -18.85%
EY 3.86 2.92 3.10 4.10 1.94 1.71 1.10 23.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.32 4.47 3.65 2.56 4.67 5.00 6.15 0.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 24/11/11 24/11/10 20/11/09 18/11/08 16/11/07 16/11/06 -
Price 1.45 0.98 0.63 0.55 0.75 0.71 0.64 -
P/RPS 2.96 2.38 1.91 1.81 2.48 2.90 2.95 0.05%
P/EPS 27.05 39.52 32.81 32.74 55.15 59.17 72.73 -15.18%
EY 3.70 2.53 3.05 3.05 1.81 1.69 1.38 17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.59 5.16 3.71 3.44 5.00 5.07 4.92 4.98%

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