Highlights

[GDEX] QoQ Cumulative Quarter Result on 2014-06-30 [#4]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     33.56%    YoY -     71.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 144,928 93,839 43,741 158,703 117,105 77,408 37,104 148.23%
  QoQ % 54.44% 114.53% -72.44% 35.52% 51.28% 108.62% -
  Horiz. % 390.60% 252.91% 117.89% 427.72% 315.61% 208.62% 100.00%
PBT 20,902 13,628 5,622 24,272 17,295 11,678 5,115 155.82%
  QoQ % 53.38% 142.40% -76.84% 40.34% 48.10% 128.31% -
  Horiz. % 408.64% 266.43% 109.91% 474.53% 338.12% 228.31% 100.00%
Tax -2,102 -1,434 -639 -887 214 727 -1,432 29.19%
  QoQ % -46.58% -124.41% 27.96% -514.49% -70.56% 150.77% -
  Horiz. % 146.79% 100.14% 44.62% 61.94% -14.94% -50.77% 100.00%
NP 18,800 12,194 4,983 23,385 17,509 12,405 3,683 196.76%
  QoQ % 54.17% 144.71% -78.69% 33.56% 41.14% 236.82% -
  Horiz. % 510.45% 331.09% 135.30% 634.94% 475.40% 336.82% 100.00%
NP to SH 18,800 12,194 4,983 23,385 17,509 12,405 3,683 196.76%
  QoQ % 54.17% 144.71% -78.69% 33.56% 41.14% 236.82% -
  Horiz. % 510.45% 331.09% 135.30% 634.94% 475.40% 336.82% 100.00%
Tax Rate 10.06 % 10.52 % 11.37 % 3.65 % -1.24 % -6.23 % 28.00 % -49.49%
  QoQ % -4.37% -7.48% 211.51% 394.35% 80.10% -122.25% -
  Horiz. % 35.93% 37.57% 40.61% 13.04% -4.43% -22.25% 100.00%
Total Cost 126,128 81,645 38,758 135,318 99,596 65,003 33,421 142.59%
  QoQ % 54.48% 110.65% -71.36% 35.87% 53.22% 94.50% -
  Horiz. % 377.39% 244.29% 115.97% 404.89% 298.00% 194.50% 100.00%
Net Worth 126,871 0 101,349 99,867 89,166 80,032 71,029 47.27%
  QoQ % 0.00% 0.00% 1.48% 12.00% 11.41% 12.68% -
  Horiz. % 178.62% 0.00% 142.69% 140.60% 125.53% 112.68% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 9,404 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 40.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 126,871 0 101,349 99,867 89,166 80,032 71,029 47.27%
  QoQ % 0.00% 0.00% 1.48% 12.00% 11.41% 12.68% -
  Horiz. % 178.62% 0.00% 142.69% 140.60% 125.53% 112.68% 100.00%
NOSH 1,153,374 846,805 844,576 832,229 810,601 800,322 263,071 168.12%
  QoQ % 36.20% 0.26% 1.48% 2.67% 1.28% 204.22% -
  Horiz. % 438.43% 321.89% 321.04% 316.35% 308.13% 304.22% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.97 % 12.99 % 11.39 % 14.74 % 14.95 % 16.03 % 9.93 % 19.51%
  QoQ % -0.15% 14.05% -22.73% -1.40% -6.74% 61.43% -
  Horiz. % 130.61% 130.82% 114.70% 148.44% 150.55% 161.43% 100.00%
ROE 14.82 % - % 4.92 % 23.42 % 19.64 % 15.50 % 5.19 % 101.40%
  QoQ % 0.00% 0.00% -78.99% 19.25% 26.71% 198.65% -
  Horiz. % 285.55% 0.00% 94.80% 451.25% 378.42% 298.65% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.57 11.08 5.18 19.07 14.45 9.67 14.10 -7.38%
  QoQ % 13.45% 113.90% -72.84% 31.97% 49.43% -31.42% -
  Horiz. % 89.15% 78.58% 36.74% 135.25% 102.48% 68.58% 100.00%
EPS 1.63 1.08 0.59 2.15 2.16 1.55 1.40 10.68%
  QoQ % 50.93% 83.05% -72.56% -0.46% 39.35% 10.71% -
  Horiz. % 116.43% 77.14% 42.14% 153.57% 154.29% 110.71% 100.00%
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1100 0.0000 0.1200 0.1200 0.1100 0.1000 0.2700 -45.07%
  QoQ % 0.00% 0.00% 0.00% 9.09% 10.00% -62.96% -
  Horiz. % 40.74% 0.00% 44.44% 44.44% 40.74% 37.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.57 1.66 0.78 2.81 2.08 1.37 0.66 147.72%
  QoQ % 54.82% 112.82% -72.24% 35.10% 51.82% 107.58% -
  Horiz. % 389.39% 251.52% 118.18% 425.76% 315.15% 207.58% 100.00%
EPS 0.33 0.22 0.09 0.41 0.31 0.22 0.07 181.42%
  QoQ % 50.00% 144.44% -78.05% 32.26% 40.91% 214.29% -
  Horiz. % 471.43% 314.29% 128.57% 585.71% 442.86% 314.29% 100.00%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0225 0.0000 0.0180 0.0177 0.0158 0.0142 0.0126 47.24%
  QoQ % 0.00% 0.00% 1.69% 12.03% 11.27% 12.70% -
  Horiz. % 178.57% 0.00% 142.86% 140.48% 125.40% 112.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.6500 2.1000 2.0300 2.1900 1.7800 1.1500 3.1700 -
P/RPS 13.13 18.95 39.20 11.48 12.32 11.89 22.48 -30.15%
  QoQ % -30.71% -51.66% 241.46% -6.82% 3.62% -47.11% -
  Horiz. % 58.41% 84.30% 174.38% 51.07% 54.80% 52.89% 100.00%
P/EPS 101.23 145.83 344.07 77.94 82.41 74.19 226.43 -41.56%
  QoQ % -30.58% -57.62% 341.45% -5.42% 11.08% -67.23% -
  Horiz. % 44.71% 64.40% 151.95% 34.42% 36.40% 32.77% 100.00%
EY 0.99 0.69 0.29 1.28 1.21 1.35 0.44 71.79%
  QoQ % 43.48% 137.93% -77.34% 5.79% -10.37% 206.82% -
  Horiz. % 225.00% 156.82% 65.91% 290.91% 275.00% 306.82% 100.00%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 15.00 0.00 16.92 18.25 16.18 11.50 11.74 17.76%
  QoQ % 0.00% 0.00% -7.29% 12.79% 40.70% -2.04% -
  Horiz. % 127.77% 0.00% 144.12% 155.45% 137.82% 97.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 -
Price 1.5300 1.6100 2.1200 2.2000 1.7600 1.6400 2.9700 -
P/RPS 12.18 14.53 40.93 11.54 12.18 16.96 21.06 -30.61%
  QoQ % -16.17% -64.50% 254.68% -5.25% -28.18% -19.47% -
  Horiz. % 57.83% 68.99% 194.35% 54.80% 57.83% 80.53% 100.00%
P/EPS 93.87 111.81 359.32 78.29 81.48 105.81 212.14 -41.96%
  QoQ % -16.05% -68.88% 358.96% -3.92% -22.99% -50.12% -
  Horiz. % 44.25% 52.71% 169.38% 36.90% 38.41% 49.88% 100.00%
EY 1.07 0.89 0.28 1.28 1.23 0.95 0.47 73.14%
  QoQ % 20.22% 217.86% -78.12% 4.07% 29.47% 102.13% -
  Horiz. % 227.66% 189.36% 59.57% 272.34% 261.70% 202.13% 100.00%
DY 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 13.91 0.00 17.67 18.33 16.00 16.40 11.00 16.95%
  QoQ % 0.00% 0.00% -3.60% 14.56% -2.44% 49.09% -
  Horiz. % 126.45% 0.00% 160.64% 166.64% 145.45% 149.09% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers