[GDEX] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 0.72%
YoY- 80.74%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 79,916 79,264 64,224 55,754 43,582 0 -
PBT 6,594 4,458 3,808 3,086 1,810 0 -
Tax -1,892 -1,264 -990 -834 -564 0 -
NP 4,702 3,194 2,818 2,252 1,246 0 -
-
NP to SH 4,702 3,194 2,818 2,252 1,246 0 -
-
Tax Rate 28.69% 28.35% 26.00% 27.03% 31.16% - -
Total Cost 75,214 76,070 61,406 53,502 42,336 0 -
-
Net Worth 41,336 38,637 35,865 33,268 33,226 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 41,336 38,637 35,865 33,268 33,226 0 -
NOSH 258,351 257,580 256,181 255,909 207,666 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.88% 4.03% 4.39% 4.04% 2.86% 0.00% -
ROE 11.38% 8.27% 7.86% 6.77% 3.75% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 30.93 30.77 25.07 21.79 20.99 0.00 -
EPS 1.82 1.24 1.10 0.88 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 257,727
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.42 1.41 1.14 0.99 0.77 0.00 -
EPS 0.08 0.06 0.05 0.04 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0068 0.0064 0.0059 0.0059 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.50 0.68 0.76 0.64 0.96 0.00 -
P/RPS 1.62 2.21 3.03 2.94 4.57 0.00 -
P/EPS 27.47 54.84 69.09 72.73 160.00 0.00 -
EY 3.64 1.82 1.45 1.38 0.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 4.53 5.43 4.92 6.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/10 11/02/09 22/02/08 14/02/07 21/02/06 - -
Price 0.66 0.68 0.75 0.91 0.98 0.00 -
P/RPS 2.13 2.21 2.99 4.18 4.67 0.00 -
P/EPS 36.26 54.84 68.18 103.41 163.33 0.00 -
EY 2.76 1.82 1.47 0.97 0.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 4.53 5.36 7.00 6.13 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