Highlights

[GDEX] QoQ Cumulative Quarter Result on 2013-03-31 [#3]

Stock [GDEX]: GD EXPRESS CARRIER BHD
Announcement Date 07-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     37.15%    YoY -     64.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,408 37,104 135,154 99,504 66,250 32,006 116,322 -23.72%
  QoQ % 108.62% -72.55% 35.83% 50.19% 106.99% -72.49% -
  Horiz. % 66.55% 31.90% 116.19% 85.54% 56.95% 27.51% 100.00%
PBT 11,678 5,115 19,255 13,307 9,771 4,881 12,253 -3.14%
  QoQ % 128.31% -73.44% 44.70% 36.19% 100.18% -60.16% -
  Horiz. % 95.31% 41.74% 157.15% 108.60% 79.74% 39.84% 100.00%
Tax 727 -1,432 -5,639 -3,760 -2,810 -1,383 -3,509 -
  QoQ % 150.77% 74.61% -49.97% -33.81% -103.18% 60.59% -
  Horiz. % -20.72% 40.81% 160.70% 107.15% 80.08% 39.41% 100.00%
NP 12,405 3,683 13,616 9,547 6,961 3,498 8,744 26.18%
  QoQ % 236.82% -72.95% 42.62% 37.15% 99.00% -60.00% -
  Horiz. % 141.87% 42.12% 155.72% 109.18% 79.61% 40.00% 100.00%
NP to SH 12,405 3,683 13,616 9,547 6,961 3,498 8,744 26.18%
  QoQ % 236.82% -72.95% 42.62% 37.15% 99.00% -60.00% -
  Horiz. % 141.87% 42.12% 155.72% 109.18% 79.61% 40.00% 100.00%
Tax Rate -6.23 % 28.00 % 29.29 % 28.26 % 28.76 % 28.33 % 28.64 % -
  QoQ % -122.25% -4.40% 3.64% -1.74% 1.52% -1.08% -
  Horiz. % -21.75% 97.77% 102.27% 98.67% 100.42% 98.92% 100.00%
Total Cost 65,003 33,421 121,538 89,957 59,289 28,508 107,578 -28.46%
  QoQ % 94.50% -72.50% 35.11% 51.73% 107.97% -73.50% -
  Horiz. % 60.42% 31.07% 112.98% 83.62% 55.11% 26.50% 100.00%
Net Worth 80,032 71,029 86,409 60,159 57,789 57,429 51,435 34.17%
  QoQ % 12.68% -17.80% 43.63% 4.10% 0.63% 11.65% -
  Horiz. % 155.60% 138.09% 168.00% 116.96% 112.35% 111.65% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,891 - - - 3,214 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 117.71% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 80,032 71,029 86,409 60,159 57,789 57,429 51,435 34.17%
  QoQ % 12.68% -17.80% 43.63% 4.10% 0.63% 11.65% -
  Horiz. % 155.60% 138.09% 168.00% 116.96% 112.35% 111.65% 100.00%
NOSH 800,322 263,071 261,846 261,561 262,679 261,044 257,176 112.71%
  QoQ % 204.22% 0.47% 0.11% -0.43% 0.63% 1.50% -
  Horiz. % 311.20% 102.29% 101.82% 101.71% 102.14% 101.50% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.03 % 9.93 % 10.07 % 9.59 % 10.51 % 10.93 % 7.52 % 65.40%
  QoQ % 61.43% -1.39% 5.01% -8.75% -3.84% 45.35% -
  Horiz. % 213.16% 132.05% 133.91% 127.53% 139.76% 145.35% 100.00%
ROE 15.50 % 5.19 % 15.76 % 15.87 % 12.05 % 6.09 % 17.00 % -5.96%
  QoQ % 198.65% -67.07% -0.69% 31.70% 97.87% -64.18% -
  Horiz. % 91.18% 30.53% 92.71% 93.35% 70.88% 35.82% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.67 14.10 51.62 38.04 25.22 12.26 45.23 -64.14%
  QoQ % -31.42% -72.69% 35.70% 50.83% 105.71% -72.89% -
  Horiz. % 21.38% 31.17% 114.13% 84.10% 55.76% 27.11% 100.00%
EPS 1.55 1.40 5.20 3.65 2.65 1.34 3.40 -40.68%
  QoQ % 10.71% -73.08% 42.47% 37.74% 97.76% -60.59% -
  Horiz. % 45.59% 41.18% 152.94% 107.35% 77.94% 39.41% 100.00%
DPS 0.00 0.00 2.25 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% 180.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1000 0.2700 0.3300 0.2300 0.2200 0.2200 0.2000 -36.92%
  QoQ % -62.96% -18.18% 43.48% 4.55% 0.00% 10.00% -
  Horiz. % 50.00% 135.00% 165.00% 115.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.37 0.66 2.40 1.76 1.17 0.57 2.06 -23.75%
  QoQ % 107.58% -72.50% 36.36% 50.43% 105.26% -72.33% -
  Horiz. % 66.50% 32.04% 116.50% 85.44% 56.80% 27.67% 100.00%
EPS 0.22 0.07 0.24 0.17 0.12 0.06 0.15 29.00%
  QoQ % 214.29% -70.83% 41.18% 41.67% 100.00% -60.00% -
  Horiz. % 146.67% 46.67% 160.00% 113.33% 80.00% 40.00% 100.00%
DPS 0.00 0.00 0.10 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% 166.67% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0142 0.0126 0.0153 0.0107 0.0102 0.0102 0.0091 34.42%
  QoQ % 12.70% -17.65% 42.99% 4.90% 0.00% 12.09% -
  Horiz. % 156.04% 138.46% 168.13% 117.58% 112.09% 112.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.1500 3.1700 2.0000 1.6300 1.6000 1.3900 1.0000 -
P/RPS 11.89 22.48 3.87 4.28 6.34 11.34 2.21 206.10%
  QoQ % -47.11% 480.88% -9.58% -32.49% -44.09% 413.12% -
  Horiz. % 538.01% 1,017.19% 175.11% 193.67% 286.88% 513.12% 100.00%
P/EPS 74.19 226.43 38.46 44.66 60.38 103.73 29.41 85.00%
  QoQ % -67.23% 488.74% -13.88% -26.04% -41.79% 252.70% -
  Horiz. % 252.26% 769.91% 130.77% 151.85% 205.30% 352.70% 100.00%
EY 1.35 0.44 2.60 2.24 1.66 0.96 3.40 -45.89%
  QoQ % 206.82% -83.08% 16.07% 34.94% 72.92% -71.76% -
  Horiz. % 39.71% 12.94% 76.47% 65.88% 48.82% 28.24% 100.00%
DY 0.00 0.00 1.13 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% 90.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 11.50 11.74 6.06 7.09 7.27 6.32 5.00 73.98%
  QoQ % -2.04% 93.73% -14.53% -2.48% 15.03% 26.40% -
  Horiz. % 230.00% 234.80% 121.20% 141.80% 145.40% 126.40% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 -
Price 1.6400 2.9700 2.5000 1.6900 1.6500 1.4500 1.3400 -
P/RPS 16.96 21.06 4.84 4.44 6.54 11.83 2.96 219.18%
  QoQ % -19.47% 335.12% 9.01% -32.11% -44.72% 299.66% -
  Horiz. % 572.97% 711.49% 163.51% 150.00% 220.95% 399.66% 100.00%
P/EPS 105.81 212.14 48.08 46.30 62.26 108.21 39.41 92.83%
  QoQ % -50.12% 341.22% 3.84% -25.63% -42.46% 174.57% -
  Horiz. % 268.49% 538.29% 122.00% 117.48% 157.98% 274.57% 100.00%
EY 0.95 0.47 2.08 2.16 1.61 0.92 2.54 -48.00%
  QoQ % 102.13% -77.40% -3.70% 34.16% 75.00% -63.78% -
  Horiz. % 37.40% 18.50% 81.89% 85.04% 63.39% 36.22% 100.00%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.77% 0.00% 0.00% 0.00% 100.00%
P/NAPS 16.40 11.00 7.58 7.35 7.50 6.59 6.70 81.33%
  QoQ % 49.09% 45.12% 3.13% -2.00% 13.81% -1.64% -
  Horiz. % 244.78% 164.18% 113.13% 109.70% 111.94% 98.36% 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
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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