[GDEX] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -11.28%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 78,956 75,093 76,686 79,264 80,144 68,079 66,181 12.47%
PBT 6,160 3,561 3,333 4,458 5,020 4,364 4,114 30.84%
Tax -1,788 -1,479 -1,018 -1,264 -1,420 -1,389 -1,069 40.86%
NP 4,372 2,082 2,314 3,194 3,600 2,975 3,045 27.24%
-
NP to SH 4,372 2,082 2,314 3,194 3,600 2,975 3,045 27.24%
-
Tax Rate 29.03% 41.53% 30.54% 28.35% 28.29% 31.83% 25.98% -
Total Cost 74,584 73,011 74,372 76,070 76,544 65,104 63,136 11.73%
-
Net Worth 41,638 38,530 38,865 38,637 39,705 38,853 36,336 9.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,568 - - - 1,295 - -
Div Payout % - 123.38% - - - 43.53% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 41,638 38,530 38,865 38,637 39,705 38,853 36,336 9.49%
NOSH 260,238 256,867 259,104 257,580 264,705 259,026 259,545 0.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.54% 2.77% 3.02% 4.03% 4.49% 4.37% 4.60% -
ROE 10.50% 5.40% 5.96% 8.27% 9.07% 7.66% 8.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.34 29.23 29.60 30.77 30.28 26.28 25.50 12.27%
EPS 1.68 0.81 0.89 1.24 1.36 1.16 1.17 27.24%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 258,148
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.38 1.31 1.34 1.38 1.40 1.19 1.15 12.91%
EPS 0.08 0.04 0.04 0.06 0.06 0.05 0.05 36.75%
DPS 0.00 0.04 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0073 0.0067 0.0068 0.0067 0.0069 0.0068 0.0063 10.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.41 0.46 0.43 0.68 0.70 0.65 0.70 -
P/RPS 1.35 1.57 1.45 2.21 2.31 2.47 2.75 -37.74%
P/EPS 24.40 56.75 48.13 54.84 51.47 56.59 59.66 -44.87%
EY 4.10 1.76 2.08 1.82 1.94 1.77 1.68 81.16%
DY 0.00 2.17 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 2.56 3.07 2.87 4.53 4.67 4.33 5.00 -35.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 13/05/08 -
Price 0.55 0.60 0.45 0.68 0.75 0.65 0.70 -
P/RPS 1.81 2.05 1.52 2.21 2.48 2.47 2.75 -24.31%
P/EPS 32.74 74.03 50.37 54.84 55.15 56.59 59.66 -32.94%
EY 3.05 1.35 1.99 1.82 1.81 1.77 1.68 48.76%
DY 0.00 1.67 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 3.44 4.00 3.00 4.53 5.00 4.33 5.00 -22.04%

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