Highlights

[GDEX] QoQ Cumulative Quarter Result on 2012-12-31 [#2]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 19-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     99.00%    YoY -     88.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,104 135,154 99,504 66,250 32,006 116,322 84,917 -42.39%
  QoQ % -72.55% 35.83% 50.19% 106.99% -72.49% 36.98% -
  Horiz. % 43.69% 159.16% 117.18% 78.02% 37.69% 136.98% 100.00%
PBT 5,115 19,255 13,307 9,771 4,881 12,253 8,057 -26.11%
  QoQ % -73.44% 44.70% 36.19% 100.18% -60.16% 52.08% -
  Horiz. % 63.49% 238.98% 165.16% 121.27% 60.58% 152.08% 100.00%
Tax -1,432 -5,639 -3,760 -2,810 -1,383 -3,509 -2,255 -26.10%
  QoQ % 74.61% -49.97% -33.81% -103.18% 60.59% -55.61% -
  Horiz. % 63.50% 250.07% 166.74% 124.61% 61.33% 155.61% 100.00%
NP 3,683 13,616 9,547 6,961 3,498 8,744 5,802 -26.12%
  QoQ % -72.95% 42.62% 37.15% 99.00% -60.00% 50.71% -
  Horiz. % 63.48% 234.68% 164.55% 119.98% 60.29% 150.71% 100.00%
NP to SH 3,683 13,616 9,547 6,961 3,498 8,744 5,802 -26.12%
  QoQ % -72.95% 42.62% 37.15% 99.00% -60.00% 50.71% -
  Horiz. % 63.48% 234.68% 164.55% 119.98% 60.29% 150.71% 100.00%
Tax Rate 28.00 % 29.29 % 28.26 % 28.76 % 28.33 % 28.64 % 27.99 % 0.02%
  QoQ % -4.40% 3.64% -1.74% 1.52% -1.08% 2.32% -
  Horiz. % 100.04% 104.64% 100.96% 102.75% 101.21% 102.32% 100.00%
Total Cost 33,421 121,538 89,957 59,289 28,508 107,578 79,115 -43.67%
  QoQ % -72.50% 35.11% 51.73% 107.97% -73.50% 35.98% -
  Horiz. % 42.24% 153.62% 113.70% 74.94% 36.03% 135.98% 100.00%
Net Worth 71,029 86,409 60,159 57,789 57,429 51,435 48,777 28.44%
  QoQ % -17.80% 43.63% 4.10% 0.63% 11.65% 5.45% -
  Horiz. % 145.62% 177.15% 123.33% 118.47% 117.74% 105.45% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,891 - - - 3,214 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 183.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 43.27 % - % - % - % 36.76 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.71% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,029 86,409 60,159 57,789 57,429 51,435 48,777 28.44%
  QoQ % -17.80% 43.63% 4.10% 0.63% 11.65% 5.45% -
  Horiz. % 145.62% 177.15% 123.33% 118.47% 117.74% 105.45% 100.00%
NOSH 263,071 261,846 261,561 262,679 261,044 257,176 256,725 1.64%
  QoQ % 0.47% 0.11% -0.43% 0.63% 1.50% 0.18% -
  Horiz. % 102.47% 101.99% 101.88% 102.32% 101.68% 100.18% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.93 % 10.07 % 9.59 % 10.51 % 10.93 % 7.52 % 6.83 % 28.31%
  QoQ % -1.39% 5.01% -8.75% -3.84% 45.35% 10.10% -
  Horiz. % 145.39% 147.44% 140.41% 153.88% 160.03% 110.10% 100.00%
ROE 5.19 % 15.76 % 15.87 % 12.05 % 6.09 % 17.00 % 11.89 % -42.43%
  QoQ % -67.07% -0.69% 31.70% 97.87% -64.18% 42.98% -
  Horiz. % 43.65% 132.55% 133.47% 101.35% 51.22% 142.98% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.10 51.62 38.04 25.22 12.26 45.23 33.08 -43.33%
  QoQ % -72.69% 35.70% 50.83% 105.71% -72.89% 36.73% -
  Horiz. % 42.62% 156.05% 114.99% 76.24% 37.06% 136.73% 100.00%
EPS 1.40 5.20 3.65 2.65 1.34 3.40 2.26 -27.31%
  QoQ % -73.08% 42.47% 37.74% 97.76% -60.59% 50.44% -
  Horiz. % 61.95% 230.09% 161.50% 117.26% 59.29% 150.44% 100.00%
DPS 0.00 2.25 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% 180.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.3300 0.2300 0.2200 0.2200 0.2000 0.1900 26.37%
  QoQ % -18.18% 43.48% 4.55% 0.00% 10.00% 5.26% -
  Horiz. % 142.11% 173.68% 121.05% 115.79% 115.79% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.66 2.40 1.76 1.17 0.57 2.06 1.51 -42.38%
  QoQ % -72.50% 36.36% 50.43% 105.26% -72.33% 36.42% -
  Horiz. % 43.71% 158.94% 116.56% 77.48% 37.75% 136.42% 100.00%
EPS 0.07 0.24 0.17 0.12 0.06 0.15 0.10 -21.15%
  QoQ % -70.83% 41.18% 41.67% 100.00% -60.00% 50.00% -
  Horiz. % 70.00% 240.00% 170.00% 120.00% 60.00% 150.00% 100.00%
DPS 0.00 0.10 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% 166.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0126 0.0153 0.0107 0.0102 0.0102 0.0091 0.0086 28.97%
  QoQ % -17.65% 42.99% 4.90% 0.00% 12.09% 5.81% -
  Horiz. % 146.51% 177.91% 124.42% 118.60% 118.60% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.1700 2.0000 1.6300 1.6000 1.3900 1.0000 1.0000 -
P/RPS 22.48 3.87 4.28 6.34 11.34 2.21 3.02 280.77%
  QoQ % 480.88% -9.58% -32.49% -44.09% 413.12% -26.82% -
  Horiz. % 744.37% 128.15% 141.72% 209.93% 375.50% 73.18% 100.00%
P/EPS 226.43 38.46 44.66 60.38 103.73 29.41 44.25 196.65%
  QoQ % 488.74% -13.88% -26.04% -41.79% 252.70% -33.54% -
  Horiz. % 511.71% 86.92% 100.93% 136.45% 234.42% 66.46% 100.00%
EY 0.44 2.60 2.24 1.66 0.96 3.40 2.26 -66.38%
  QoQ % -83.08% 16.07% 34.94% 72.92% -71.76% 50.44% -
  Horiz. % 19.47% 115.04% 99.12% 73.45% 42.48% 150.44% 100.00%
DY 0.00 1.13 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% 90.40% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 11.74 6.06 7.09 7.27 6.32 5.00 5.26 70.70%
  QoQ % 93.73% -14.53% -2.48% 15.03% 26.40% -4.94% -
  Horiz. % 223.19% 115.21% 134.79% 138.21% 120.15% 95.06% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 -
Price 2.9700 2.5000 1.6900 1.6500 1.4500 1.3400 1.0100 -
P/RPS 21.06 4.84 4.44 6.54 11.83 2.96 3.05 262.18%
  QoQ % 335.12% 9.01% -32.11% -44.72% 299.66% -2.95% -
  Horiz. % 690.49% 158.69% 145.57% 214.43% 387.87% 97.05% 100.00%
P/EPS 212.14 48.08 46.30 62.26 108.21 39.41 44.69 182.18%
  QoQ % 341.22% 3.84% -25.63% -42.46% 174.57% -11.81% -
  Horiz. % 474.69% 107.59% 103.60% 139.32% 242.13% 88.19% 100.00%
EY 0.47 2.08 2.16 1.61 0.92 2.54 2.24 -64.66%
  QoQ % -77.40% -3.70% 34.16% 75.00% -63.78% 13.39% -
  Horiz. % 20.98% 92.86% 96.43% 71.88% 41.07% 113.39% 100.00%
DY 0.00 0.90 0.00 0.00 0.00 0.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.77% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 11.00 7.58 7.35 7.50 6.59 6.70 5.32 62.23%
  QoQ % 45.12% 3.13% -2.00% 13.81% -1.64% 25.94% -
  Horiz. % 206.77% 142.48% 138.16% 140.98% 123.87% 125.94% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

453  369  523  832 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 JAG 0.09+0.01 
 AIRASIA 0.84+0.015 
 CAREPLS 1.50+0.31 
 K1 0.495+0.05 
 AAX 0.105-0.005 
 BCMALL 0.295+0.035 
 HLT 0.88+0.185 
 HLT-WA 0.585+0.145 

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