[GDEX] QoQ Quarter Result on 2012-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 33,254 34,244 32,006 31,405 28,769 29,867 26,281 16.97% QoQ % -2.89% 6.99% 1.91% 9.16% -3.68% 13.64% - Horiz. % 126.53% 130.30% 121.78% 119.50% 109.47% 113.64% 100.00%
PBT 3,536 4,890 4,881 4,196 2,921 2,939 2,198 37.26% QoQ % -27.69% 0.18% 16.33% 43.65% -0.61% 33.71% - Horiz. % 160.87% 222.47% 222.07% 190.90% 132.89% 133.71% 100.00%
Tax -950 -1,427 -1,383 -1,254 -807 -833 -615 33.59% QoQ % 33.43% -3.18% -10.29% -55.39% 3.12% -35.45% - Horiz. % 154.47% 232.03% 224.88% 203.90% 131.22% 135.45% 100.00%
NP 2,586 3,463 3,498 2,942 2,114 2,106 1,583 38.67% QoQ % -25.32% -1.00% 18.90% 39.17% 0.38% 33.04% - Horiz. % 163.36% 218.76% 220.97% 185.85% 133.54% 133.04% 100.00%
NP to SH 2,586 3,463 3,498 2,942 2,114 2,106 1,583 38.67% QoQ % -25.32% -1.00% 18.90% 39.17% 0.38% 33.04% - Horiz. % 163.36% 218.76% 220.97% 185.85% 133.54% 133.04% 100.00%
Tax Rate 26.87 % 29.18 % 28.33 % 29.89 % 27.63 % 28.34 % 27.98 % -2.66% QoQ % -7.92% 3.00% -5.22% 8.18% -2.51% 1.29% - Horiz. % 96.03% 104.29% 101.25% 106.83% 98.75% 101.29% 100.00%
Total Cost 30,668 30,781 28,508 28,463 26,655 27,761 24,698 15.51% QoQ % -0.37% 7.97% 0.16% 6.78% -3.98% 12.40% - Horiz. % 124.17% 124.63% 115.43% 115.24% 107.92% 112.40% 100.00%
Net Worth 60,078 57,716 57,429 51,614 48,982 51,365 48,511 15.31% QoQ % 4.09% 0.50% 11.27% 5.37% -4.64% 5.88% - Horiz. % 123.84% 118.98% 118.38% 106.40% 100.97% 105.88% 100.00%
Dividend 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 3,225 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 109.65 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 60,078 57,716 57,429 51,614 48,982 51,365 48,511 15.31% QoQ % 4.09% 0.50% 11.27% 5.37% -4.64% 5.88% - Horiz. % 123.84% 118.98% 118.38% 106.40% 100.97% 105.88% 100.00%
NOSH 261,212 262,348 261,044 258,070 257,804 256,829 255,322 1.53% QoQ % -0.43% 0.50% 1.15% 0.10% 0.38% 0.59% - Horiz. % 102.31% 102.75% 102.24% 101.08% 100.97% 100.59% 100.00%
Ratio Analysis 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.78 % 10.11 % 10.93 % 9.37 % 7.35 % 7.05 % 6.02 % 18.63% QoQ % -23.05% -7.50% 16.65% 27.48% 4.26% 17.11% - Horiz. % 129.24% 167.94% 181.56% 155.65% 122.09% 117.11% 100.00%
ROE 4.30 % 6.00 % 6.09 % 5.70 % 4.32 % 4.10 % 3.26 % 20.25% QoQ % -28.33% -1.48% 6.84% 31.94% 5.37% 25.77% - Horiz. % 131.90% 184.05% 186.81% 174.85% 132.52% 125.77% 100.00%
Per Share 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.73 13.05 12.26 12.17 11.16 11.63 10.29 15.23% QoQ % -2.45% 6.44% 0.74% 9.05% -4.04% 13.02% - Horiz. % 123.71% 126.82% 119.14% 118.27% 108.45% 113.02% 100.00%
EPS 0.99 1.32 1.34 1.14 0.82 0.82 0.62 36.58% QoQ % -25.00% -1.49% 17.54% 39.02% 0.00% 32.26% - Horiz. % 159.68% 212.90% 216.13% 183.87% 132.26% 132.26% 100.00%
DPS 0.00 0.00 0.00 1.25 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 0.2300 0.2200 0.2200 0.2000 0.1900 0.2000 0.1900 13.57% QoQ % 4.55% 0.00% 10.00% 5.26% -5.00% 5.26% - Horiz. % 121.05% 115.79% 115.79% 105.26% 100.00% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.59 0.61 0.57 0.56 0.51 0.53 0.47 16.35% QoQ % -3.28% 7.02% 1.79% 9.80% -3.77% 12.77% - Horiz. % 125.53% 129.79% 121.28% 119.15% 108.51% 112.77% 100.00%
EPS 0.05 0.06 0.06 0.05 0.04 0.04 0.03 40.53% QoQ % -16.67% 0.00% 20.00% 25.00% 0.00% 33.33% - Horiz. % 166.67% 200.00% 200.00% 166.67% 133.33% 133.33% 100.00%
DPS 0.00 0.00 0.00 0.06 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 0.0106 0.0102 0.0102 0.0091 0.0087 0.0091 0.0086 14.94% QoQ % 3.92% 0.00% 12.09% 4.60% -4.40% 5.81% - Horiz. % 123.26% 118.60% 118.60% 105.81% 101.16% 105.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.6300 1.6000 1.3900 1.0000 1.0000 0.9900 0.8500 -
P/RPS 12.80 12.26 11.34 8.22 8.96 8.51 8.26 33.88% QoQ % 4.40% 8.11% 37.96% -8.26% 5.29% 3.03% - Horiz. % 154.96% 148.43% 137.29% 99.52% 108.47% 103.03% 100.00%
P/EPS 164.65 121.21 103.73 87.72 121.95 120.73 137.10 12.97% QoQ % 35.84% 16.85% 18.25% -28.07% 1.01% -11.94% - Horiz. % 120.09% 88.41% 75.66% 63.98% 88.95% 88.06% 100.00%
EY 0.61 0.83 0.96 1.14 0.82 0.83 0.73 -11.27% QoQ % -26.51% -13.54% -15.79% 39.02% -1.20% 13.70% - Horiz. % 83.56% 113.70% 131.51% 156.16% 112.33% 113.70% 100.00%
DY 0.00 0.00 0.00 1.25 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 7.09 7.27 6.32 5.00 5.26 4.95 4.47 35.97% QoQ % -2.48% 15.03% 26.40% -4.94% 6.26% 10.74% - Horiz. % 158.61% 162.64% 141.39% 111.86% 117.67% 110.74% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 19/02/13 05/11/12 28/08/12 09/05/12 15/02/12 24/11/11 -
Price 1.6900 1.6500 1.4500 1.3400 1.0100 1.0600 0.9800 -
P/RPS 13.28 12.64 11.83 11.01 9.05 9.12 9.52 24.82% QoQ % 5.06% 6.85% 7.45% 21.66% -0.77% -4.20% - Horiz. % 139.50% 132.77% 124.26% 115.65% 95.06% 95.80% 100.00%
P/EPS 170.71 125.00 108.21 117.54 123.17 129.27 158.06 5.26% QoQ % 36.57% 15.52% -7.94% -4.57% -4.72% -18.21% - Horiz. % 108.00% 79.08% 68.46% 74.36% 77.93% 81.79% 100.00%
EY 0.59 0.80 0.92 0.85 0.81 0.77 0.63 -4.28% QoQ % -26.25% -13.04% 8.24% 4.94% 5.19% 22.22% - Horiz. % 93.65% 126.98% 146.03% 134.92% 128.57% 122.22% 100.00%
DY 0.00 0.00 0.00 0.93 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 7.35 7.50 6.59 6.70 5.32 5.30 5.16 26.57% QoQ % -2.00% 13.81% -1.64% 25.94% 0.38% 2.71% - Horiz. % 142.44% 145.35% 127.71% 129.84% 103.10% 102.71% 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.
Comment
GDEX - Qtr4 rpt 2012 (28 08 2012).pdf 
