[GDEX] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -23.27%
YoY- -16.11%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 110,223 89,151 78,031 75,958 64,989 54,520 43,507 16.74%
PBT 12,241 8,995 6,003 3,778 3,603 2,692 3,257 24.66%
Tax -3,625 -2,476 -2,059 -1,351 -710 -765 -1,172 20.68%
NP 8,616 6,519 3,944 2,427 2,893 1,927 2,085 26.65%
-
NP to SH 8,616 6,519 3,944 2,427 2,893 1,927 2,085 26.65%
-
Tax Rate 29.61% 27.53% 34.30% 35.76% 19.71% 28.42% 35.98% -
Total Cost 101,607 82,632 74,087 73,531 62,096 52,593 41,422 16.11%
-
Net Worth 48,982 43,533 41,566 41,700 36,029 31,292 31,520 7.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,204 2,567 2,639 1,286 - - - -
Div Payout % 37.19% 39.39% 66.94% 52.99% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 48,982 43,533 41,566 41,700 36,029 31,292 31,520 7.61%
NOSH 257,804 256,078 259,791 277,999 257,352 240,714 200,000 4.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.82% 7.31% 5.05% 3.20% 4.45% 3.53% 4.79% -
ROE 17.59% 14.97% 9.49% 5.82% 8.03% 6.16% 6.61% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 42.75 34.81 30.04 27.32 25.25 22.65 21.75 11.90%
EPS 3.34 2.55 1.52 0.87 1.12 0.80 1.04 21.44%
DPS 1.25 1.00 1.00 0.46 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.16 0.15 0.14 0.13 0.1576 3.16%
Adjusted Per Share Value based on latest NOSH - 277,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.92 1.55 1.36 1.32 1.13 0.95 0.76 16.68%
EPS 0.15 0.11 0.07 0.04 0.05 0.03 0.04 24.61%
DPS 0.06 0.04 0.05 0.02 0.00 0.00 0.00 -
NAPS 0.0085 0.0076 0.0072 0.0073 0.0063 0.0055 0.0055 7.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.00 1.13 0.55 0.43 0.70 1.07 0.97 -
P/RPS 2.34 3.25 1.83 1.57 2.77 4.72 4.46 -10.18%
P/EPS 29.92 44.39 36.23 49.25 62.27 133.66 93.05 -17.21%
EY 3.34 2.25 2.76 2.03 1.61 0.75 1.07 20.87%
DY 1.25 0.88 1.82 1.08 0.00 0.00 0.00 -
P/NAPS 5.26 6.65 3.44 2.87 5.00 8.23 6.15 -2.56%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/05/12 23/05/11 21/05/10 21/05/09 13/05/08 16/05/07 24/05/06 -
Price 1.01 1.00 0.48 0.45 0.70 1.15 0.89 -
P/RPS 2.36 2.87 1.60 1.65 2.77 5.08 4.09 -8.74%
P/EPS 30.22 39.28 31.62 51.55 62.27 143.65 85.37 -15.87%
EY 3.31 2.55 3.16 1.94 1.61 0.70 1.17 18.90%
DY 1.24 1.00 2.08 1.03 0.00 0.00 0.00 -
P/NAPS 5.32 5.88 3.00 3.00 5.00 8.85 5.65 -0.99%

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