[GDEX] YoY Quarter Result on 30-Jun-2008 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -21.03%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 25,306 21,386 17,578 18,443 15,353 12,506 10,146 16.44%
PBT 4,186 3,316 1,061 1,278 517 632 2,165 11.60%
Tax -1,366 -960 -715 -587 92 -168 -823 8.80%
NP 2,820 2,356 346 691 609 464 1,342 13.16%
-
NP to SH 2,820 2,356 346 691 609 464 1,342 13.16%
-
Tax Rate 32.63% 28.95% 67.39% 45.93% -17.79% 26.58% 38.01% -
Total Cost 22,486 19,030 17,232 17,752 14,744 12,042 8,804 16.90%
-
Net Worth 46,145 41,085 39,599 38,580 35,525 33,511 28,352 8.45%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,204 2,567 2,639 1,286 - - - -
Div Payout % 113.64% 108.99% 763.01% 186.11% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 46,145 41,085 39,599 38,580 35,525 33,511 28,352 8.45%
NOSH 256,363 256,781 263,999 257,200 253,750 257,777 189,014 5.20%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.14% 11.02% 1.97% 3.75% 3.97% 3.71% 13.23% -
ROE 6.11% 5.73% 0.87% 1.79% 1.71% 1.38% 4.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.87 8.33 6.66 7.17 6.05 4.85 5.37 10.67%
EPS 1.10 0.92 0.13 0.27 0.24 0.18 0.71 7.56%
DPS 1.25 1.00 1.00 0.50 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.15 0.15 0.14 0.13 0.15 3.08%
Adjusted Per Share Value based on latest NOSH - 257,200
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.45 0.38 0.31 0.33 0.27 0.22 0.18 16.49%
EPS 0.05 0.04 0.01 0.01 0.01 0.01 0.02 16.49%
DPS 0.06 0.05 0.05 0.02 0.00 0.00 0.00 -
NAPS 0.0082 0.0073 0.007 0.0068 0.0063 0.0059 0.005 8.59%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.01 0.45 0.46 0.65 0.97 0.82 0.98 -
P/RPS 10.23 5.40 6.91 9.06 16.03 16.90 18.26 -9.20%
P/EPS 91.82 49.05 350.98 241.94 404.17 455.56 138.03 -6.56%
EY 1.09 2.04 0.28 0.41 0.25 0.22 0.72 7.15%
DY 1.24 2.22 2.17 0.77 0.00 0.00 0.00 -
P/NAPS 5.61 2.81 3.07 4.33 6.93 6.31 6.53 -2.49%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 16/08/10 27/08/09 22/08/08 16/08/07 29/08/06 26/08/05 -
Price 0.86 0.51 0.60 0.65 0.78 0.77 1.00 -
P/RPS 8.71 6.12 9.01 9.06 12.89 15.87 18.63 -11.89%
P/EPS 78.18 55.59 457.80 241.94 325.00 427.78 140.85 -9.34%
EY 1.28 1.80 0.22 0.41 0.31 0.23 0.71 10.31%
DY 1.45 1.96 1.67 0.77 0.00 0.00 0.00 -
P/NAPS 4.78 3.19 4.00 4.33 5.57 5.92 6.67 -5.39%

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