[GDEX] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 45.71%
YoY- 15.7%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 117,105 99,504 84,917 67,765 60,453 57,515 49,636 15.37%
PBT 17,295 13,307 8,057 5,679 4,942 2,500 3,086 33.25%
Tax 214 -3,760 -2,255 -1,516 -1,344 -764 -802 -
NP 17,509 9,547 5,802 4,163 3,598 1,736 2,284 40.39%
-
NP to SH 17,509 9,547 5,802 4,163 3,598 1,736 2,284 40.39%
-
Tax Rate -1.24% 28.26% 27.99% 26.69% 27.20% 30.56% 25.99% -
Total Cost 99,596 89,957 79,115 63,602 56,855 55,779 47,352 13.18%
-
Net Worth 89,166 60,159 48,777 43,685 41,119 38,865 36,336 16.13%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 89,166 60,159 48,777 43,685 41,119 38,865 36,336 16.13%
NOSH 810,601 261,561 256,725 256,975 257,000 259,104 259,545 20.89%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.95% 9.59% 6.83% 6.14% 5.95% 3.02% 4.60% -
ROE 19.64% 15.87% 11.89% 9.53% 8.75% 4.47% 6.29% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.45 38.04 33.08 26.37 23.52 22.20 19.12 -4.55%
EPS 2.16 3.65 2.26 1.62 1.40 0.67 0.88 16.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.23 0.19 0.17 0.16 0.15 0.14 -3.93%
Adjusted Per Share Value based on latest NOSH - 256,078
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.08 1.76 1.51 1.20 1.07 1.02 0.88 15.40%
EPS 0.31 0.17 0.10 0.07 0.06 0.03 0.04 40.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0158 0.0107 0.0086 0.0077 0.0073 0.0069 0.0064 16.24%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.78 1.63 1.00 1.13 0.55 0.43 0.70 -
P/RPS 12.32 4.28 3.02 4.29 2.34 1.94 3.66 22.40%
P/EPS 82.41 44.66 44.25 69.75 39.29 64.18 79.55 0.59%
EY 1.21 2.24 2.26 1.43 2.55 1.56 1.26 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.18 7.09 5.26 6.65 3.44 2.87 5.00 21.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 13/05/08 -
Price 1.76 1.69 1.01 1.00 0.48 0.45 0.70 -
P/RPS 12.18 4.44 3.05 3.79 2.04 2.03 3.66 22.17%
P/EPS 81.48 46.30 44.69 61.73 34.29 67.16 79.55 0.40%
EY 1.23 2.16 2.24 1.62 2.92 1.49 1.26 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.00 7.35 5.32 5.88 3.00 3.00 5.00 21.38%

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