[GDEX] YoY Quarter Result on 2011-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 41,598 35,650 31,405 25,306 21,386 17,578 18,443 14.51% YoY % 16.68% 13.52% 24.10% 18.33% 21.66% -4.69% - Horiz. % 225.55% 193.30% 170.28% 137.21% 115.96% 95.31% 100.00%
PBT 6,977 5,948 4,196 4,186 3,316 1,061 1,278 32.68% YoY % 17.30% 41.75% 0.24% 26.24% 212.54% -16.98% - Horiz. % 545.93% 465.41% 328.33% 327.54% 259.47% 83.02% 100.00%
Tax -1,101 -1,879 -1,254 -1,366 -960 -715 -587 11.05% YoY % 41.41% -49.84% 8.20% -42.29% -34.27% -21.81% - Horiz. % 187.56% 320.10% 213.63% 232.71% 163.54% 121.81% 100.00%
NP 5,876 4,069 2,942 2,820 2,356 346 691 42.84% YoY % 44.41% 38.31% 4.33% 19.69% 580.92% -49.93% - Horiz. % 850.36% 588.86% 425.76% 408.10% 340.96% 50.07% 100.00%
NP to SH 5,876 4,069 2,942 2,820 2,356 346 691 42.84% YoY % 44.41% 38.31% 4.33% 19.69% 580.92% -49.93% - Horiz. % 850.36% 588.86% 425.76% 408.10% 340.96% 50.07% 100.00%
Tax Rate 15.78 % 31.59 % 29.89 % 32.63 % 28.95 % 67.39 % 45.93 % -16.30% YoY % -50.05% 5.69% -8.40% 12.71% -57.04% 46.72% - Horiz. % 34.36% 68.78% 65.08% 71.04% 63.03% 146.72% 100.00%
Total Cost 35,722 31,581 28,463 22,486 19,030 17,232 17,752 12.35% YoY % 13.11% 10.95% 26.58% 18.16% 10.43% -2.93% - Horiz. % 201.23% 177.90% 160.34% 126.67% 107.20% 97.07% 100.00%
Net Worth 100,731 86,630 51,614 46,145 41,085 39,599 38,580 17.34% YoY % 16.28% 67.84% 11.85% 12.32% 3.75% 2.64% - Horiz. % 261.10% 224.55% 133.78% 119.61% 106.49% 102.64% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 9,485 5,906 3,225 3,204 2,567 2,639 1,286 39.50% YoY % 60.59% 83.10% 0.67% 24.80% -2.73% 105.29% - Horiz. % 737.60% 459.30% 250.85% 249.19% 199.67% 205.29% 100.00%
Div Payout % 161.43 % 145.16 % 109.65 % 113.64 % 108.99 % 763.01 % 186.11 % -2.34% YoY % 11.21% 32.38% -3.51% 4.27% -85.72% 309.98% - Horiz. % 86.74% 78.00% 58.92% 61.06% 58.56% 409.98% 100.00%
Equity 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 100,731 86,630 51,614 46,145 41,085 39,599 38,580 17.34% YoY % 16.28% 67.84% 11.85% 12.32% 3.75% 2.64% - Horiz. % 261.10% 224.55% 133.78% 119.61% 106.49% 102.64% 100.00%
NOSH 839,428 262,516 258,070 256,363 256,781 263,999 257,200 21.78% YoY % 219.76% 1.72% 0.67% -0.16% -2.73% 2.64% - Horiz. % 326.37% 102.07% 100.34% 99.67% 99.84% 102.64% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.13 % 11.41 % 9.37 % 11.14 % 11.02 % 1.97 % 3.75 % 24.73% YoY % 23.84% 21.77% -15.89% 1.09% 459.39% -47.47% - Horiz. % 376.80% 304.27% 249.87% 297.07% 293.87% 52.53% 100.00%
ROE 5.83 % 4.70 % 5.70 % 6.11 % 5.73 % 0.87 % 1.79 % 21.74% YoY % 24.04% -17.54% -6.71% 6.63% 558.62% -51.40% - Horiz. % 325.70% 262.57% 318.44% 341.34% 320.11% 48.60% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.96 13.58 12.17 9.87 8.33 6.66 7.17 -5.95% YoY % -63.48% 11.59% 23.30% 18.49% 25.08% -7.11% - Horiz. % 69.18% 189.40% 169.74% 137.66% 116.18% 92.89% 100.00%
EPS 0.53 1.55 1.14 1.10 0.92 0.13 0.27 11.89% YoY % -65.81% 35.96% 3.64% 19.57% 607.69% -51.85% - Horiz. % 196.30% 574.07% 422.22% 407.41% 340.74% 48.15% 100.00%
DPS 1.13 2.25 1.25 1.25 1.00 1.00 0.50 14.55% YoY % -49.78% 80.00% 0.00% 25.00% 0.00% 100.00% - Horiz. % 226.00% 450.00% 250.00% 250.00% 200.00% 200.00% 100.00%
NAPS 0.1200 0.3300 0.2000 0.1800 0.1600 0.1500 0.1500 -3.65% YoY % -63.64% 65.00% 11.11% 12.50% 6.67% 0.00% - Horiz. % 80.00% 220.00% 133.33% 120.00% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.74 0.63 0.56 0.45 0.38 0.31 0.33 14.40% YoY % 17.46% 12.50% 24.44% 18.42% 22.58% -6.06% - Horiz. % 224.24% 190.91% 169.70% 136.36% 115.15% 93.94% 100.00%
EPS 0.10 0.07 0.05 0.05 0.04 0.01 0.01 46.75% YoY % 42.86% 40.00% 0.00% 25.00% 300.00% 0.00% - Horiz. % 1,000.00% 700.00% 500.00% 500.00% 400.00% 100.00% 100.00%
DPS 0.17 0.10 0.06 0.06 0.05 0.05 0.02 42.83% YoY % 70.00% 66.67% 0.00% 20.00% 0.00% 150.00% - Horiz. % 850.00% 500.00% 300.00% 300.00% 250.00% 250.00% 100.00%
NAPS 0.0179 0.0154 0.0091 0.0082 0.0073 0.0070 0.0068 17.50% YoY % 16.23% 69.23% 10.98% 12.33% 4.29% 2.94% - Horiz. % 263.24% 226.47% 133.82% 120.59% 107.35% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.1900 2.0000 1.0000 1.0100 0.4500 0.4600 0.6500 -
P/RPS 44.19 14.73 8.22 10.23 5.40 6.91 9.06 30.21% YoY % 200.00% 79.20% -19.65% 89.44% -21.85% -23.73% - Horiz. % 487.75% 162.58% 90.73% 112.91% 59.60% 76.27% 100.00%
P/EPS 312.86 129.03 87.72 91.82 49.05 350.98 241.94 4.38% YoY % 142.47% 47.09% -4.47% 87.20% -86.02% 45.07% - Horiz. % 129.31% 53.33% 36.26% 37.95% 20.27% 145.07% 100.00%
EY 0.32 0.78 1.14 1.09 2.04 0.28 0.41 -4.04% YoY % -58.97% -31.58% 4.59% -46.57% 628.57% -31.71% - Horiz. % 78.05% 190.24% 278.05% 265.85% 497.56% 68.29% 100.00%
DY 0.52 1.13 1.25 1.24 2.22 2.17 0.77 -6.33% YoY % -53.98% -9.60% 0.81% -44.14% 2.30% 181.82% - Horiz. % 67.53% 146.75% 162.34% 161.04% 288.31% 281.82% 100.00%
P/NAPS 18.25 6.06 5.00 5.61 2.81 3.07 4.33 27.08% YoY % 201.16% 21.20% -10.87% 99.64% -8.47% -29.10% - Horiz. % 421.48% 139.95% 115.47% 129.56% 64.90% 70.90% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 27/08/13 28/08/12 25/08/11 16/08/10 27/08/09 22/08/08 -
Price 2.2000 2.5000 1.3400 0.8600 0.5100 0.6000 0.6500 -
P/RPS 44.39 18.41 11.01 8.71 6.12 9.01 9.06 30.31% YoY % 141.12% 67.21% 26.41% 42.32% -32.08% -0.55% - Horiz. % 489.96% 203.20% 121.52% 96.14% 67.55% 99.45% 100.00%
P/EPS 314.29 161.29 117.54 78.18 55.59 457.80 241.94 4.45% YoY % 94.86% 37.22% 50.35% 40.64% -87.86% 89.22% - Horiz. % 129.90% 66.67% 48.58% 32.31% 22.98% 189.22% 100.00%
EY 0.32 0.62 0.85 1.28 1.80 0.22 0.41 -4.04% YoY % -48.39% -27.06% -33.59% -28.89% 718.18% -46.34% - Horiz. % 78.05% 151.22% 207.32% 312.20% 439.02% 53.66% 100.00%
DY 0.51 0.90 0.93 1.45 1.96 1.67 0.77 -6.63% YoY % -43.33% -3.23% -35.86% -26.02% 17.37% 116.88% - Horiz. % 66.23% 116.88% 120.78% 188.31% 254.55% 216.88% 100.00%
P/NAPS 18.33 7.58 6.70 4.78 3.19 4.00 4.33 27.17% YoY % 141.82% 13.13% 40.17% 49.84% -20.25% -7.62% - Horiz. % 423.33% 175.06% 154.73% 110.39% 73.67% 92.38% 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 2011.pdf 
