[GDEX] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -47.5%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,006 26,281 21,324 19,739 20,036 15,882 13,799 15.03%
PBT 4,881 2,198 1,736 1,540 1,255 1,051 765 36.15%
Tax -1,383 -615 -495 -447 -355 -273 -206 37.30%
NP 3,498 1,583 1,241 1,093 900 778 559 35.71%
-
NP to SH 3,498 1,583 1,241 1,093 900 778 559 35.71%
-
Tax Rate 28.33% 27.98% 28.51% 29.03% 28.29% 25.98% 26.93% -
Total Cost 28,508 24,698 20,083 18,646 19,136 15,104 13,240 13.62%
-
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 57,429 48,511 43,952 41,638 39,705 36,306 33,031 9.64%
NOSH 261,044 255,322 258,541 260,238 264,705 259,333 254,090 0.45%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.93% 6.02% 5.82% 5.54% 4.49% 4.90% 4.05% -
ROE 6.09% 3.26% 2.82% 2.63% 2.27% 2.14% 1.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.26 10.29 8.25 7.58 7.57 6.12 5.43 14.52%
EPS 1.34 0.62 0.48 0.42 0.34 0.30 0.22 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.17 0.16 0.15 0.14 0.13 9.15%
Adjusted Per Share Value based on latest NOSH - 260,238
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.56 0.46 0.37 0.34 0.35 0.28 0.24 15.15%
EPS 0.06 0.03 0.02 0.02 0.02 0.01 0.01 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0085 0.0077 0.0073 0.0069 0.0063 0.0058 9.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.39 0.85 0.62 0.41 0.70 0.70 0.80 -
P/RPS 11.34 8.26 7.52 5.41 9.25 11.43 14.73 -4.26%
P/EPS 103.73 137.10 129.17 97.62 205.88 233.33 363.64 -18.85%
EY 0.96 0.73 0.77 1.02 0.49 0.43 0.27 23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.32 4.47 3.65 2.56 4.67 5.00 6.15 0.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 24/11/11 24/11/10 20/11/09 18/11/08 16/11/07 16/11/06 -
Price 1.45 0.98 0.63 0.55 0.75 0.71 0.64 -
P/RPS 11.83 9.52 7.64 7.25 9.91 11.59 11.78 0.07%
P/EPS 108.21 158.06 131.25 130.95 220.59 236.67 290.91 -15.18%
EY 0.92 0.63 0.76 0.76 0.45 0.42 0.34 18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.59 5.16 3.71 3.44 5.00 5.07 4.92 4.98%

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