[GDEX] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -9.45%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 80,144 68,079 66,181 64,224 63,528 57,365 56,018 26.88%
PBT 5,020 4,364 4,114 3,808 4,204 2,558 2,746 49.34%
Tax -1,420 -1,389 -1,069 -990 -1,092 -472 -796 46.93%
NP 3,600 2,975 3,045 2,818 3,112 2,086 1,950 50.32%
-
NP to SH 3,600 2,975 3,045 2,818 3,112 2,086 1,950 50.32%
-
Tax Rate 28.29% 31.83% 25.98% 26.00% 25.98% 18.45% 28.99% -
Total Cost 76,544 65,104 63,136 61,406 60,416 55,279 54,068 26.00%
-
Net Worth 39,705 38,853 36,336 35,865 36,306 35,812 33,366 12.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,295 - - - - - -
Div Payout % - 43.53% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 39,705 38,853 36,336 35,865 36,306 35,812 33,366 12.25%
NOSH 264,705 259,026 259,545 256,181 259,333 255,802 256,666 2.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.49% 4.37% 4.60% 4.39% 4.90% 3.64% 3.48% -
ROE 9.07% 7.66% 8.38% 7.86% 8.57% 5.82% 5.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.28 26.28 25.50 25.07 24.50 22.43 21.83 24.30%
EPS 1.36 1.16 1.17 1.10 1.20 0.81 0.76 47.23%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.14 0.14 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 252,400
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.40 1.19 1.15 1.12 1.11 1.00 0.98 26.76%
EPS 0.06 0.05 0.05 0.05 0.05 0.04 0.03 58.53%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0068 0.0063 0.0063 0.0063 0.0062 0.0058 12.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.65 0.70 0.76 0.70 0.97 1.07 -
P/RPS 2.31 2.47 2.75 3.03 2.86 4.33 4.90 -39.34%
P/EPS 51.47 56.59 59.66 69.09 58.33 118.95 140.79 -48.77%
EY 1.94 1.77 1.68 1.45 1.71 0.84 0.71 95.08%
DY 0.00 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.33 5.00 5.43 5.00 6.93 8.23 -31.38%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 22/08/08 13/05/08 22/02/08 16/11/07 16/08/07 16/05/07 -
Price 0.75 0.65 0.70 0.75 0.71 0.78 1.15 -
P/RPS 2.48 2.47 2.75 2.99 2.90 3.48 5.27 -39.41%
P/EPS 55.15 56.59 59.66 68.18 59.17 95.65 151.32 -48.88%
EY 1.81 1.77 1.68 1.47 1.69 1.05 0.66 95.56%
DY 0.00 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.33 5.00 5.36 5.07 5.57 8.85 -31.58%

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