[GDEX] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 4.1%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 98,028 83,424 74,796 72,233 59,450 49,129 26,748 24.15%
PBT 10,324 8,454 3,846 4,568 2,863 2,210 3,708 18.59%
Tax -3,006 -2,352 -1,571 -1,471 -572 -636 -1,273 15.38%
NP 7,318 6,102 2,275 3,097 2,291 1,574 2,435 20.11%
-
NP to SH 7,318 6,102 2,275 3,097 2,291 1,574 2,435 20.11%
-
Tax Rate 29.12% 27.82% 40.85% 32.20% 19.98% 28.78% 34.33% -
Total Cost 90,710 77,322 72,521 69,136 57,159 47,555 24,313 24.52%
-
Net Worth 48,511 43,952 41,638 39,705 36,306 33,031 31,999 7.17%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,204 2,567 2,639 1,286 - - - -
Div Payout % 43.79% 42.08% 116.04% 41.52% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 48,511 43,952 41,638 39,705 36,306 33,031 31,999 7.17%
NOSH 255,322 258,541 260,238 264,705 259,333 254,090 213,333 3.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.47% 7.31% 3.04% 4.29% 3.85% 3.20% 9.10% -
ROE 15.09% 13.88% 5.46% 7.80% 6.31% 4.77% 7.61% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.39 32.27 28.74 27.29 22.92 19.34 12.54 20.48%
EPS 2.87 2.36 0.87 1.17 0.88 0.62 1.14 16.62%
DPS 1.25 1.00 1.01 0.49 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.16 0.15 0.14 0.13 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 264,705
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.74 1.48 1.33 1.28 1.05 0.87 0.47 24.36%
EPS 0.13 0.11 0.04 0.05 0.04 0.03 0.04 21.69%
DPS 0.06 0.05 0.05 0.02 0.00 0.00 0.00 -
NAPS 0.0086 0.0078 0.0074 0.007 0.0064 0.0059 0.0057 7.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.85 0.62 0.41 0.70 0.70 0.80 1.03 -
P/RPS 2.21 1.92 1.43 2.57 3.05 4.14 8.21 -19.63%
P/EPS 29.66 26.27 46.90 59.83 79.24 129.14 90.24 -16.91%
EY 3.37 3.81 2.13 1.67 1.26 0.77 1.11 20.32%
DY 1.47 1.61 2.47 0.69 0.00 0.00 0.00 -
P/NAPS 4.47 3.65 2.56 4.67 5.00 6.15 6.87 -6.90%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 24/11/10 20/11/09 18/11/08 16/11/07 16/11/06 - -
Price 0.98 0.63 0.55 0.75 0.71 0.64 0.00 -
P/RPS 2.55 1.95 1.91 2.75 3.10 3.31 0.00 -
P/EPS 34.19 26.69 62.91 64.10 80.37 103.32 0.00 -
EY 2.92 3.75 1.59 1.56 1.24 0.97 0.00 -
DY 1.28 1.59 1.84 0.65 0.00 0.00 0.00 -
P/NAPS 5.16 3.71 3.44 5.00 5.07 4.92 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