[GDEX] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 16.49%
YoY- 29.09%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 187,678 154,816 132,500 112,296 89,312 79,916 79,264 15.44%
PBT 27,256 23,356 19,542 10,272 7,676 6,594 4,458 35.20%
Tax -2,868 1,454 -5,620 -2,896 -1,962 -1,892 -1,264 14.62%
NP 24,388 24,810 13,922 7,376 5,714 4,702 3,194 40.30%
-
NP to SH 24,388 24,810 13,922 7,376 5,714 4,702 3,194 40.30%
-
Tax Rate 10.52% -6.23% 28.76% 28.19% 25.56% 28.69% 28.35% -
Total Cost 163,290 130,006 118,578 104,920 83,598 75,214 76,070 13.57%
-
Net Worth 0 80,032 57,789 51,580 43,755 41,336 38,637 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 0 80,032 57,789 51,580 43,755 41,336 38,637 -
NOSH 846,805 800,322 262,679 257,902 257,387 258,351 257,580 21.92%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.99% 16.03% 10.51% 6.57% 6.40% 5.88% 4.03% -
ROE 0.00% 31.00% 24.09% 14.30% 13.06% 11.38% 8.27% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 22.16 19.34 50.44 43.54 34.70 30.93 30.77 -5.32%
EPS 2.16 3.10 5.30 2.86 2.22 1.82 1.24 9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.10 0.22 0.20 0.17 0.16 0.15 -
Adjusted Per Share Value based on latest NOSH - 256,829
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.27 2.70 2.31 1.96 1.56 1.39 1.38 15.45%
EPS 0.43 0.43 0.24 0.13 0.10 0.08 0.06 38.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.014 0.0101 0.009 0.0076 0.0072 0.0067 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.10 1.15 1.60 0.99 0.59 0.50 0.68 -
P/RPS 9.48 5.94 3.17 2.27 1.70 1.62 2.21 27.45%
P/EPS 72.92 37.10 30.19 34.62 26.58 27.47 54.84 4.86%
EY 1.37 2.70 3.31 2.89 3.76 3.64 1.82 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 11.50 7.27 4.95 3.47 3.13 4.53 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 -
Price 1.61 1.64 1.65 1.06 0.72 0.66 0.68 -
P/RPS 7.26 8.48 3.27 2.43 2.07 2.13 2.21 21.91%
P/EPS 55.90 52.90 31.13 37.06 32.43 36.26 54.84 0.31%
EY 1.79 1.89 3.21 2.70 3.08 2.76 1.82 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 16.40 7.50 5.30 4.24 4.13 4.53 -

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