[GDEX] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -8.57%
YoY- 64.55%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 214,526 193,237 156,140 132,672 113,222 90,353 80,604 17.70%
PBT 32,994 27,869 23,060 17,742 10,742 7,572 6,589 30.76%
Tax -4,428 -2,802 285 -5,013 -3,006 -2,021 -1,792 16.25%
NP 28,566 25,066 23,345 12,729 7,736 5,550 4,797 34.59%
-
NP to SH 28,566 25,066 23,345 12,729 7,736 5,550 4,797 34.59%
-
Tax Rate 13.42% 10.05% -1.24% 28.25% 27.98% 26.69% 27.20% -
Total Cost 185,960 168,170 132,794 119,942 105,486 84,802 75,806 16.11%
-
Net Worth 342,292 126,871 89,166 60,159 48,777 43,685 41,119 42.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 342,292 126,871 89,166 60,159 48,777 43,685 41,119 42.31%
NOSH 1,267,751 1,153,374 810,601 261,561 256,725 256,975 256,999 30.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.32% 12.97% 14.95% 9.59% 6.83% 6.14% 5.95% -
ROE 8.35% 19.76% 26.18% 21.16% 15.86% 12.71% 11.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.92 16.75 19.26 50.72 44.10 35.16 31.36 -9.76%
EPS 2.25 2.17 2.88 4.87 3.01 2.16 1.87 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.11 0.11 0.23 0.19 0.17 0.16 9.10%
Adjusted Per Share Value based on latest NOSH - 261,212
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.80 3.43 2.77 2.35 2.01 1.60 1.43 17.67%
EPS 0.51 0.44 0.41 0.23 0.14 0.10 0.09 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0225 0.0158 0.0107 0.0086 0.0077 0.0073 42.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.56 1.65 1.78 1.63 1.00 1.13 0.55 -
P/RPS 9.22 9.85 9.24 3.21 2.27 3.21 1.75 31.87%
P/EPS 69.23 75.92 61.81 33.49 33.19 52.31 29.46 15.28%
EY 1.44 1.32 1.62 2.99 3.01 1.91 3.39 -13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 15.00 16.18 7.09 5.26 6.65 3.44 9.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 -
Price 1.53 1.53 1.76 1.69 1.01 1.00 0.48 -
P/RPS 9.04 9.13 9.14 3.33 2.29 2.84 1.53 34.41%
P/EPS 67.90 70.40 61.11 34.73 33.52 46.30 25.71 17.55%
EY 1.47 1.42 1.64 2.88 2.98 2.16 3.89 -14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 13.91 16.00 7.35 5.32 5.88 3.00 11.18%

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