[GDEX] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -0.5%
YoY- 88.75%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 213,902 187,678 154,816 132,500 112,296 89,312 79,916 17.82%
PBT 32,838 27,256 23,356 19,542 10,272 7,676 6,594 30.66%
Tax -4,650 -2,868 1,454 -5,620 -2,896 -1,962 -1,892 16.16%
NP 28,188 24,388 24,810 13,922 7,376 5,714 4,702 34.76%
-
NP to SH 28,188 24,388 24,810 13,922 7,376 5,714 4,702 34.76%
-
Tax Rate 14.16% 10.52% -6.23% 28.76% 28.19% 25.56% 28.69% -
Total Cost 185,714 163,290 130,006 118,578 104,920 83,598 75,214 16.25%
-
Net Worth 160,721 0 80,032 57,789 51,580 43,755 41,336 25.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 160,721 0 80,032 57,789 51,580 43,755 41,336 25.38%
NOSH 1,236,315 846,805 800,322 262,679 257,902 257,387 258,351 29.79%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.18% 12.99% 16.03% 10.51% 6.57% 6.40% 5.88% -
ROE 17.54% 0.00% 31.00% 24.09% 14.30% 13.06% 11.38% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.30 22.16 19.34 50.44 43.54 34.70 30.93 -9.22%
EPS 2.28 2.16 3.10 5.30 2.86 2.22 1.82 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.10 0.22 0.20 0.17 0.16 -3.39%
Adjusted Per Share Value based on latest NOSH - 262,348
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.79 3.33 2.74 2.35 1.99 1.58 1.42 17.76%
EPS 0.50 0.43 0.44 0.25 0.13 0.10 0.08 35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.00 0.0142 0.0102 0.0091 0.0078 0.0073 25.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.73 2.10 1.15 1.60 0.99 0.59 0.50 -
P/RPS 10.00 9.48 5.94 3.17 2.27 1.70 1.62 35.42%
P/EPS 75.88 72.92 37.10 30.19 34.62 26.58 27.47 18.44%
EY 1.32 1.37 2.70 3.31 2.89 3.76 3.64 -15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.31 0.00 11.50 7.27 4.95 3.47 3.13 27.26%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 -
Price 1.66 1.61 1.64 1.65 1.06 0.72 0.66 -
P/RPS 9.59 7.26 8.48 3.27 2.43 2.07 2.13 28.48%
P/EPS 72.81 55.90 52.90 31.13 37.06 32.43 36.26 12.31%
EY 1.37 1.79 1.89 3.21 2.70 3.08 2.76 -11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.77 0.00 16.40 7.50 5.30 4.24 4.13 20.68%

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