[GDEX] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -27.25%
YoY- 131.41%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 75,958 64,989 54,520 43,507 6,065 88.03%
PBT 3,778 3,603 2,692 3,257 1,264 31.46%
Tax -1,351 -710 -765 -1,172 -363 38.86%
NP 2,427 2,893 1,927 2,085 901 28.08%
-
NP to SH 2,427 2,893 1,927 2,085 901 28.08%
-
Tax Rate 35.76% 19.71% 28.42% 35.98% 28.72% -
Total Cost 73,531 62,096 52,593 41,422 5,164 94.16%
-
Net Worth 41,700 36,029 31,292 31,520 11,881 36.84%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 1,286 - - - - -
Div Payout % 52.99% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 41,700 36,029 31,292 31,520 11,881 36.84%
NOSH 277,999 257,352 240,714 200,000 99,010 29.42%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.20% 4.45% 3.53% 4.79% 14.86% -
ROE 5.82% 8.03% 6.16% 6.61% 7.58% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 27.32 25.25 22.65 21.75 6.13 45.25%
EPS 0.87 1.12 0.80 1.04 0.91 -1.11%
DPS 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.1576 0.12 5.73%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.35 1.15 0.97 0.77 0.11 87.08%
EPS 0.04 0.05 0.03 0.04 0.02 18.90%
DPS 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0064 0.0055 0.0056 0.0021 36.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.43 0.70 1.07 0.97 0.00 -
P/RPS 1.57 2.77 4.72 4.46 0.00 -
P/EPS 49.25 62.27 133.66 93.05 0.00 -
EY 2.03 1.61 0.75 1.07 0.00 -
DY 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 5.00 8.23 6.15 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 21/05/09 13/05/08 16/05/07 24/05/06 - -
Price 0.45 0.70 1.15 0.89 0.00 -
P/RPS 1.65 2.77 5.08 4.09 0.00 -
P/EPS 51.55 62.27 143.65 85.37 0.00 -
EY 1.94 1.61 0.70 1.17 0.00 -
DY 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 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