Highlights

[GDEX] QoQ Cumulative Quarter Result on 2011-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 15-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     132.98%    YoY -     29.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 32,006 116,322 84,917 56,148 26,281 93,071 67,765 -39.27%
  QoQ % -72.49% 36.98% 51.24% 113.64% -71.76% 37.34% -
  Horiz. % 47.23% 171.65% 125.31% 82.86% 38.78% 137.34% 100.00%
PBT 4,881 12,253 8,057 5,136 2,198 9,865 5,679 -9.58%
  QoQ % -60.16% 52.08% 56.87% 133.67% -77.72% 73.71% -
  Horiz. % 85.95% 215.76% 141.87% 90.44% 38.70% 173.71% 100.00%
Tax -1,383 -3,509 -2,255 -1,448 -615 -2,882 -1,516 -5.92%
  QoQ % 60.59% -55.61% -55.73% -135.45% 78.66% -90.11% -
  Horiz. % 91.23% 231.46% 148.75% 95.51% 40.57% 190.11% 100.00%
NP 3,498 8,744 5,802 3,688 1,583 6,983 4,163 -10.93%
  QoQ % -60.00% 50.71% 57.32% 132.98% -77.33% 67.74% -
  Horiz. % 84.03% 210.04% 139.37% 88.59% 38.03% 167.74% 100.00%
NP to SH 3,498 8,744 5,802 3,688 1,583 6,983 4,163 -10.93%
  QoQ % -60.00% 50.71% 57.32% 132.98% -77.33% 67.74% -
  Horiz. % 84.03% 210.04% 139.37% 88.59% 38.03% 167.74% 100.00%
Tax Rate 28.33 % 28.64 % 27.99 % 28.19 % 27.98 % 29.21 % 26.69 % 4.04%
  QoQ % -1.08% 2.32% -0.71% 0.75% -4.21% 9.44% -
  Horiz. % 106.14% 107.31% 104.87% 105.62% 104.83% 109.44% 100.00%
Total Cost 28,508 107,578 79,115 52,460 24,698 86,088 63,602 -41.35%
  QoQ % -73.50% 35.98% 50.81% 112.41% -71.31% 35.35% -
  Horiz. % 44.82% 169.14% 124.39% 82.48% 38.83% 135.35% 100.00%
Net Worth 57,429 51,435 48,777 51,580 48,511 46,381 43,685 19.94%
  QoQ % 11.65% 5.45% -5.43% 6.33% 4.59% 6.17% -
  Horiz. % 131.46% 117.74% 111.66% 118.07% 111.05% 106.17% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,214 - - - 3,220 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.81% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 36.76 % - % - % - % 46.13 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.69% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 57,429 51,435 48,777 51,580 48,511 46,381 43,685 19.94%
  QoQ % 11.65% 5.45% -5.43% 6.33% 4.59% 6.17% -
  Horiz. % 131.46% 117.74% 111.66% 118.07% 111.05% 106.17% 100.00%
NOSH 261,044 257,176 256,725 257,902 255,322 257,675 256,975 1.05%
  QoQ % 1.50% 0.18% -0.46% 1.01% -0.91% 0.27% -
  Horiz. % 101.58% 100.08% 99.90% 100.36% 99.36% 100.27% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.93 % 7.52 % 6.83 % 6.57 % 6.02 % 7.50 % 6.14 % 46.73%
  QoQ % 45.35% 10.10% 3.96% 9.14% -19.73% 22.15% -
  Horiz. % 178.01% 122.48% 111.24% 107.00% 98.05% 122.15% 100.00%
ROE 6.09 % 17.00 % 11.89 % 7.15 % 3.26 % 15.06 % 9.53 % -25.75%
  QoQ % -64.18% 42.98% 66.29% 119.33% -78.35% 58.03% -
  Horiz. % 63.90% 178.38% 124.76% 75.03% 34.21% 158.03% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.26 45.23 33.08 21.77 10.29 36.12 26.37 -39.90%
  QoQ % -72.89% 36.73% 51.95% 111.56% -71.51% 36.97% -
  Horiz. % 46.49% 171.52% 125.45% 82.56% 39.02% 136.97% 100.00%
EPS 1.34 3.40 2.26 1.43 0.62 2.71 1.62 -11.85%
  QoQ % -60.59% 50.44% 58.04% 130.65% -77.12% 67.28% -
  Horiz. % 82.72% 209.88% 139.51% 88.27% 38.27% 167.28% 100.00%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2200 0.2000 0.1900 0.2000 0.1900 0.1800 0.1700 18.70%
  QoQ % 10.00% 5.26% -5.00% 5.26% 5.56% 5.88% -
  Horiz. % 129.41% 117.65% 111.76% 117.65% 111.76% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.57 2.06 1.51 1.00 0.47 1.65 1.20 -39.04%
  QoQ % -72.33% 36.42% 51.00% 112.77% -71.52% 37.50% -
  Horiz. % 47.50% 171.67% 125.83% 83.33% 39.17% 137.50% 100.00%
EPS 0.06 0.15 0.10 0.07 0.03 0.12 0.07 -9.74%
  QoQ % -60.00% 50.00% 42.86% 133.33% -75.00% 71.43% -
  Horiz. % 85.71% 214.29% 142.86% 100.00% 42.86% 171.43% 100.00%
DPS 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0102 0.0091 0.0086 0.0091 0.0086 0.0082 0.0077 20.55%
  QoQ % 12.09% 5.81% -5.49% 5.81% 4.88% 6.49% -
  Horiz. % 132.47% 118.18% 111.69% 118.18% 111.69% 106.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.3900 1.0000 1.0000 0.9900 0.8500 1.0100 1.1300 -
P/RPS 11.34 2.21 3.02 4.55 8.26 2.80 4.29 90.84%
  QoQ % 413.12% -26.82% -33.63% -44.92% 195.00% -34.73% -
  Horiz. % 264.34% 51.52% 70.40% 106.06% 192.54% 65.27% 100.00%
P/EPS 103.73 29.41 44.25 69.23 137.10 37.27 69.75 30.19%
  QoQ % 252.70% -33.54% -36.08% -49.50% 267.86% -46.57% -
  Horiz. % 148.72% 42.16% 63.44% 99.25% 196.56% 53.43% 100.00%
EY 0.96 3.40 2.26 1.44 0.73 2.68 1.43 -23.27%
  QoQ % -71.76% 50.44% 56.94% 97.26% -72.76% 87.41% -
  Horiz. % 67.13% 237.76% 158.04% 100.70% 51.05% 187.41% 100.00%
DY 0.00 1.25 0.00 0.00 0.00 1.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.81% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 6.32 5.00 5.26 4.95 4.47 5.61 6.65 -3.33%
  QoQ % 26.40% -4.94% 6.26% 10.74% -20.32% -15.64% -
  Horiz. % 95.04% 75.19% 79.10% 74.44% 67.22% 84.36% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 -
Price 1.4500 1.3400 1.0100 1.0600 0.9800 0.8600 1.0000 -
P/RPS 11.83 2.96 3.05 4.87 9.52 2.38 3.79 113.14%
  QoQ % 299.66% -2.95% -37.37% -48.84% 300.00% -37.20% -
  Horiz. % 312.14% 78.10% 80.47% 128.50% 251.19% 62.80% 100.00%
P/EPS 108.21 39.41 44.69 74.13 158.06 31.73 61.73 45.23%
  QoQ % 174.57% -11.81% -39.71% -53.10% 398.14% -48.60% -
  Horiz. % 175.30% 63.84% 72.40% 120.09% 256.05% 51.40% 100.00%
EY 0.92 2.54 2.24 1.35 0.63 3.15 1.62 -31.35%
  QoQ % -63.78% 13.39% 65.93% 114.29% -80.00% 94.44% -
  Horiz. % 56.79% 156.79% 138.27% 83.33% 38.89% 194.44% 100.00%
DY 0.00 0.93 0.00 0.00 0.00 1.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.14% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 6.59 6.70 5.32 5.30 5.16 4.78 5.88 7.87%
  QoQ % -1.64% 25.94% 0.38% 2.71% 7.95% -18.71% -
  Horiz. % 112.07% 113.95% 90.48% 90.14% 87.76% 81.29% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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