[GDEX] YoY Annualized Quarter 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- -13.38%
YoY- 96.9%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 80,604 76,686 66,181 56,018 44,480 8,086 0 -
PBT 6,589 3,333 4,114 2,746 1,456 1,676 0 -
Tax -1,792 -1,018 -1,069 -796 -465 -484 0 -
NP 4,797 2,314 3,045 1,950 990 1,192 0 -
-
NP to SH 4,797 2,314 3,045 1,950 990 1,192 0 -
-
Tax Rate 27.20% 30.54% 25.98% 28.99% 31.94% 28.88% - -
Total Cost 75,806 74,372 63,136 54,068 43,489 6,894 0 -
-
Net Worth 41,119 38,865 36,336 33,366 32,526 3,886 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 41,119 38,865 36,336 33,366 32,526 3,886 0 -
NOSH 256,999 259,104 259,545 256,666 206,388 32,391 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.95% 3.02% 4.60% 3.48% 2.23% 14.74% 0.00% -
ROE 11.67% 5.96% 8.38% 5.85% 3.05% 30.67% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 31.36 29.60 25.50 21.83 21.55 24.97 0.00 -
EPS 1.87 0.89 1.17 0.76 0.48 3.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.1576 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,714
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.43 1.36 1.17 0.99 0.79 0.14 0.00 -
EPS 0.09 0.04 0.05 0.03 0.02 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0069 0.0064 0.0059 0.0058 0.0007 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - - -
Price 0.55 0.43 0.70 1.07 0.97 0.00 0.00 -
P/RPS 1.75 1.45 2.75 4.90 4.50 0.00 0.00 -
P/EPS 29.46 48.13 59.66 140.79 202.08 0.00 0.00 -
EY 3.39 2.08 1.68 0.71 0.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.87 5.00 8.23 6.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 21/05/09 13/05/08 16/05/07 24/05/06 13/05/05 - -
Price 0.48 0.45 0.70 1.15 0.89 0.00 0.00 -
P/RPS 1.53 1.52 2.75 5.27 4.13 0.00 0.00 -
P/EPS 25.71 50.37 59.66 151.32 185.42 0.00 0.00 -
EY 3.89 1.99 1.68 0.66 0.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 5.00 8.85 5.65 0.00 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