[GDEX] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 4.88%
YoY- 39.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 193,237 156,140 132,672 113,222 90,353 80,604 76,686 16.64%
PBT 27,869 23,060 17,742 10,742 7,572 6,589 3,333 42.44%
Tax -2,802 285 -5,013 -3,006 -2,021 -1,792 -1,018 18.37%
NP 25,066 23,345 12,729 7,736 5,550 4,797 2,314 48.72%
-
NP to SH 25,066 23,345 12,729 7,736 5,550 4,797 2,314 48.72%
-
Tax Rate 10.05% -1.24% 28.25% 27.98% 26.69% 27.20% 30.54% -
Total Cost 168,170 132,794 119,942 105,486 84,802 75,806 74,372 14.55%
-
Net Worth 126,871 89,166 60,159 48,777 43,685 41,119 38,865 21.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 126,871 89,166 60,159 48,777 43,685 41,119 38,865 21.78%
NOSH 1,153,374 810,601 261,561 256,725 256,975 256,999 259,104 28.24%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.97% 14.95% 9.59% 6.83% 6.14% 5.95% 3.02% -
ROE 19.76% 26.18% 21.16% 15.86% 12.71% 11.67% 5.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.75 19.26 50.72 44.10 35.16 31.36 29.60 -9.04%
EPS 2.17 2.88 4.87 3.01 2.16 1.87 0.89 16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.23 0.19 0.17 0.16 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 257,804
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.43 2.77 2.35 2.01 1.60 1.43 1.36 16.66%
EPS 0.44 0.41 0.23 0.14 0.10 0.09 0.04 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0158 0.0107 0.0086 0.0077 0.0073 0.0069 21.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.65 1.78 1.63 1.00 1.13 0.55 0.43 -
P/RPS 9.85 9.24 3.21 2.27 3.21 1.75 1.45 37.59%
P/EPS 75.92 61.81 33.49 33.19 52.31 29.46 48.13 7.88%
EY 1.32 1.62 2.99 3.01 1.91 3.39 2.08 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.00 16.18 7.09 5.26 6.65 3.44 2.87 31.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 -
Price 1.53 1.76 1.69 1.01 1.00 0.48 0.45 -
P/RPS 9.13 9.14 3.33 2.29 2.84 1.53 1.52 34.80%
P/EPS 70.40 61.11 34.73 33.52 46.30 25.71 50.37 5.73%
EY 1.42 1.64 2.88 2.98 2.16 3.89 1.99 -5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.91 16.00 7.35 5.32 5.88 3.00 3.00 29.11%

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