[GDEX] YoY Quarter Result on 31-Mar-2008 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 38.67%
YoY- 159.64%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 23,109 20,495 17,883 17,524 14,137 11,570 6,065 24.96%
PBT 1,841 1,645 271 1,182 517 187 1,264 6.46%
Tax -535 -398 -132 -307 -180 -67 -363 6.67%
NP 1,306 1,247 139 875 337 120 901 6.37%
-
NP to SH 1,306 1,247 139 875 337 120 901 6.37%
-
Tax Rate 29.06% 24.19% 48.71% 25.97% 34.82% 35.83% 28.72% -
Total Cost 21,803 19,248 17,744 16,649 13,800 11,450 5,164 27.11%
-
Net Worth 43,533 41,566 41,700 36,029 31,292 31,520 11,881 24.15%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 43,533 41,566 41,700 36,029 31,292 31,520 11,881 24.15%
NOSH 256,078 259,791 277,999 257,352 240,714 200,000 99,010 17.15%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.65% 6.08% 0.78% 4.99% 2.38% 1.04% 14.86% -
ROE 3.00% 3.00% 0.33% 2.43% 1.08% 0.38% 7.58% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.02 7.89 6.43 6.81 5.87 5.79 6.13 6.64%
EPS 0.51 0.48 0.05 0.34 0.14 0.06 0.91 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.14 0.13 0.1576 0.12 5.97%
Adjusted Per Share Value based on latest NOSH - 257,352
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 0.40 0.36 0.31 0.31 0.25 0.20 0.11 23.99%
EPS 0.02 0.02 0.00 0.02 0.01 0.00 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0072 0.0073 0.0063 0.0055 0.0055 0.0021 23.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 1.13 0.55 0.43 0.70 1.07 0.97 0.00 -
P/RPS 12.52 6.97 6.68 10.28 18.22 16.77 0.00 -
P/EPS 221.57 114.58 860.00 205.88 764.29 1,616.67 0.00 -
EY 0.45 0.87 0.12 0.49 0.13 0.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.65 3.44 2.87 5.00 8.23 6.15 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 21/05/10 21/05/09 13/05/08 16/05/07 24/05/06 13/05/05 -
Price 1.00 0.48 0.45 0.70 1.15 0.89 0.00 -
P/RPS 11.08 6.08 7.00 10.28 19.58 15.38 0.00 -
P/EPS 196.08 100.00 900.00 205.88 821.43 1,483.33 0.00 -
EY 0.51 1.00 0.11 0.49 0.12 0.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.88 3.00 3.00 5.00 8.85 5.65 0.00 -

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