[GDEX] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 62.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 55,196 45,866 44,480 43,582 42,148 16,211 8,086 259.42%
PBT 3,060 1,724 1,456 1,810 1,116 3,429 1,676 49.32%
Tax -824 -517 -465 -564 -348 -1,186 -484 42.53%
NP 2,236 1,207 990 1,246 768 2,243 1,192 52.04%
-
NP to SH 2,236 1,207 990 1,246 768 2,243 1,192 52.04%
-
Tax Rate 26.93% 29.99% 31.94% 31.16% 31.18% 34.59% 28.88% -
Total Cost 52,960 44,659 43,489 42,336 41,380 13,968 6,894 288.84%
-
Net Worth 33,031 33,385 32,526 33,226 31,999 10,680 3,886 315.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 33,031 33,385 32,526 33,226 31,999 10,680 3,886 315.95%
NOSH 254,090 256,808 206,388 207,666 213,333 71,206 32,391 294.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.05% 2.63% 2.23% 2.86% 1.82% 13.84% 14.74% -
ROE 6.77% 3.62% 3.05% 3.75% 2.40% 21.00% 30.67% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.72 17.86 21.55 20.99 19.76 22.77 24.97 -8.86%
EPS 0.88 0.47 0.48 0.60 0.36 3.15 3.68 -61.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.1576 0.16 0.15 0.15 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 205,238
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.96 0.80 0.78 0.76 0.73 0.28 0.14 260.51%
EPS 0.04 0.02 0.02 0.02 0.01 0.04 0.02 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0058 0.0057 0.0058 0.0056 0.0019 0.0007 308.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.80 0.82 0.97 0.96 1.03 0.98 0.00 -
P/RPS 3.68 4.59 4.50 4.57 5.21 4.30 0.00 -
P/EPS 90.91 174.47 202.08 160.00 286.11 31.11 0.00 -
EY 1.10 0.57 0.49 0.63 0.35 3.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.15 6.31 6.15 6.00 6.87 6.53 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 29/08/06 24/05/06 21/02/06 23/11/05 26/08/05 13/05/05 -
Price 0.64 0.77 0.89 0.98 0.93 1.00 0.00 -
P/RPS 2.95 4.31 4.13 4.67 4.71 4.39 0.00 -
P/EPS 72.73 163.83 185.42 163.33 258.33 31.75 0.00 -
EY 1.38 0.61 0.54 0.61 0.39 3.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 5.92 5.65 6.13 6.20 6.67 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment