Highlights

[GDEX] QoQ Cumulative Quarter Result on 2012-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 09-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     57.32%    YoY -     39.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 66,250 32,006 116,322 84,917 56,148 26,281 93,071 -20.20%
  QoQ % 106.99% -72.49% 36.98% 51.24% 113.64% -71.76% -
  Horiz. % 71.18% 34.39% 124.98% 91.24% 60.33% 28.24% 100.00%
PBT 9,771 4,881 12,253 8,057 5,136 2,198 9,865 -0.63%
  QoQ % 100.18% -60.16% 52.08% 56.87% 133.67% -77.72% -
  Horiz. % 99.05% 49.48% 124.21% 81.67% 52.06% 22.28% 100.00%
Tax -2,810 -1,383 -3,509 -2,255 -1,448 -615 -2,882 -1.66%
  QoQ % -103.18% 60.59% -55.61% -55.73% -135.45% 78.66% -
  Horiz. % 97.50% 47.99% 121.76% 78.24% 50.24% 21.34% 100.00%
NP 6,961 3,498 8,744 5,802 3,688 1,583 6,983 -0.21%
  QoQ % 99.00% -60.00% 50.71% 57.32% 132.98% -77.33% -
  Horiz. % 99.68% 50.09% 125.22% 83.09% 52.81% 22.67% 100.00%
NP to SH 6,961 3,498 8,744 5,802 3,688 1,583 6,983 -0.21%
  QoQ % 99.00% -60.00% 50.71% 57.32% 132.98% -77.33% -
  Horiz. % 99.68% 50.09% 125.22% 83.09% 52.81% 22.67% 100.00%
Tax Rate 28.76 % 28.33 % 28.64 % 27.99 % 28.19 % 27.98 % 29.21 % -1.03%
  QoQ % 1.52% -1.08% 2.32% -0.71% 0.75% -4.21% -
  Horiz. % 98.46% 96.99% 98.05% 95.82% 96.51% 95.79% 100.00%
Total Cost 59,289 28,508 107,578 79,115 52,460 24,698 86,088 -21.93%
  QoQ % 107.97% -73.50% 35.98% 50.81% 112.41% -71.31% -
  Horiz. % 68.87% 33.11% 124.96% 91.90% 60.94% 28.69% 100.00%
Net Worth 57,789 57,429 51,435 48,777 51,580 48,511 46,381 15.71%
  QoQ % 0.63% 11.65% 5.45% -5.43% 6.33% 4.59% -
  Horiz. % 124.60% 123.82% 110.90% 105.17% 111.21% 104.59% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,214 - - - 3,220 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 79.69% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 57,789 57,429 51,435 48,777 51,580 48,511 46,381 15.71%
  QoQ % 0.63% 11.65% 5.45% -5.43% 6.33% 4.59% -
  Horiz. % 124.60% 123.82% 110.90% 105.17% 111.21% 104.59% 100.00%
NOSH 262,679 261,044 257,176 256,725 257,902 255,322 257,675 1.28%
  QoQ % 0.63% 1.50% 0.18% -0.46% 1.01% -0.91% -
  Horiz. % 101.94% 101.31% 99.81% 99.63% 100.09% 99.09% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.51 % 10.93 % 7.52 % 6.83 % 6.57 % 6.02 % 7.50 % 25.10%
  QoQ % -3.84% 45.35% 10.10% 3.96% 9.14% -19.73% -
  Horiz. % 140.13% 145.73% 100.27% 91.07% 87.60% 80.27% 100.00%
ROE 12.05 % 6.09 % 17.00 % 11.89 % 7.15 % 3.26 % 15.06 % -13.75%
  QoQ % 97.87% -64.18% 42.98% 66.29% 119.33% -78.35% -
  Horiz. % 80.01% 40.44% 112.88% 78.95% 47.48% 21.65% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.22 12.26 45.23 33.08 21.77 10.29 36.12 -21.21%
  QoQ % 105.71% -72.89% 36.73% 51.95% 111.56% -71.51% -
  Horiz. % 69.82% 33.94% 125.22% 91.58% 60.27% 28.49% 100.00%
EPS 2.65 1.34 3.40 2.26 1.43 0.62 2.71 -1.47%
  QoQ % 97.76% -60.59% 50.44% 58.04% 130.65% -77.12% -
  Horiz. % 97.79% 49.45% 125.46% 83.39% 52.77% 22.88% 100.00%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2200 0.2200 0.2000 0.1900 0.2000 0.1900 0.1800 14.24%
  QoQ % 0.00% 10.00% 5.26% -5.00% 5.26% 5.56% -
  Horiz. % 122.22% 122.22% 111.11% 105.56% 111.11% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.17 0.57 2.06 1.51 1.00 0.47 1.65 -20.40%
  QoQ % 105.26% -72.33% 36.42% 51.00% 112.77% -71.52% -
  Horiz. % 70.91% 34.55% 124.85% 91.52% 60.61% 28.48% 100.00%
EPS 0.12 0.06 0.15 0.10 0.07 0.03 0.12 -
  QoQ % 100.00% -60.00% 50.00% 42.86% 133.33% -75.00% -
  Horiz. % 100.00% 50.00% 125.00% 83.33% 58.33% 25.00% 100.00%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0102 0.0102 0.0091 0.0086 0.0091 0.0086 0.0082 15.59%
  QoQ % 0.00% 12.09% 5.81% -5.49% 5.81% 4.88% -
  Horiz. % 124.39% 124.39% 110.98% 104.88% 110.98% 104.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.6000 1.3900 1.0000 1.0000 0.9900 0.8500 1.0100 -
P/RPS 6.34 11.34 2.21 3.02 4.55 8.26 2.80 72.01%
  QoQ % -44.09% 413.12% -26.82% -33.63% -44.92% 195.00% -
  Horiz. % 226.43% 405.00% 78.93% 107.86% 162.50% 295.00% 100.00%
P/EPS 60.38 103.73 29.41 44.25 69.23 137.10 37.27 37.74%
  QoQ % -41.79% 252.70% -33.54% -36.08% -49.50% 267.86% -
  Horiz. % 162.01% 278.32% 78.91% 118.73% 185.75% 367.86% 100.00%
EY 1.66 0.96 3.40 2.26 1.44 0.73 2.68 -27.23%
  QoQ % 72.92% -71.76% 50.44% 56.94% 97.26% -72.76% -
  Horiz. % 61.94% 35.82% 126.87% 84.33% 53.73% 27.24% 100.00%
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.24 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.81% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.27 6.32 5.00 5.26 4.95 4.47 5.61 18.77%
  QoQ % 15.03% 26.40% -4.94% 6.26% 10.74% -20.32% -
  Horiz. % 129.59% 112.66% 89.13% 93.76% 88.24% 79.68% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 -
Price 1.6500 1.4500 1.3400 1.0100 1.0600 0.9800 0.8600 -
P/RPS 6.54 11.83 2.96 3.05 4.87 9.52 2.38 95.59%
  QoQ % -44.72% 299.66% -2.95% -37.37% -48.84% 300.00% -
  Horiz. % 274.79% 497.06% 124.37% 128.15% 204.62% 400.00% 100.00%
P/EPS 62.26 108.21 39.41 44.69 74.13 158.06 31.73 56.41%
  QoQ % -42.46% 174.57% -11.81% -39.71% -53.10% 398.14% -
  Horiz. % 196.22% 341.03% 124.20% 140.84% 233.63% 498.14% 100.00%
EY 1.61 0.92 2.54 2.24 1.35 0.63 3.15 -35.94%
  QoQ % 75.00% -63.78% 13.39% 65.93% 114.29% -80.00% -
  Horiz. % 51.11% 29.21% 80.63% 71.11% 42.86% 20.00% 100.00%
DY 0.00 0.00 0.93 0.00 0.00 0.00 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.14% 0.00% 0.00% 0.00% 100.00%
P/NAPS 7.50 6.59 6.70 5.32 5.30 5.16 4.78 34.84%
  QoQ % 13.81% -1.64% 25.94% 0.38% 2.71% 7.95% -
  Horiz. % 156.90% 137.87% 140.17% 111.30% 110.88% 107.95% 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
 
 

463  413  510  791 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.49+0.30 
 AIRASIA 0.845+0.02 
 K1 0.49+0.045 
 HLT 0.855+0.16 
 BCMALL 0.285+0.025 
 AAX 0.110.00 

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