[GDEX] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 8.07%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 79,264 80,144 68,079 66,181 64,224 63,528 57,365 23.93%
PBT 4,458 5,020 4,364 4,114 3,808 4,204 2,558 44.57%
Tax -1,264 -1,420 -1,389 -1,069 -990 -1,092 -472 92.26%
NP 3,194 3,600 2,975 3,045 2,818 3,112 2,086 32.67%
-
NP to SH 3,194 3,600 2,975 3,045 2,818 3,112 2,086 32.67%
-
Tax Rate 28.35% 28.29% 31.83% 25.98% 26.00% 25.98% 18.45% -
Total Cost 76,070 76,544 65,104 63,136 61,406 60,416 55,279 23.59%
-
Net Worth 38,637 39,705 38,853 36,336 35,865 36,306 35,812 5.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 1,295 - - - - -
Div Payout % - - 43.53% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 38,637 39,705 38,853 36,336 35,865 36,306 35,812 5.16%
NOSH 257,580 264,705 259,026 259,545 256,181 259,333 255,802 0.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.03% 4.49% 4.37% 4.60% 4.39% 4.90% 3.64% -
ROE 8.27% 9.07% 7.66% 8.38% 7.86% 8.57% 5.82% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.77 30.28 26.28 25.50 25.07 24.50 22.43 23.34%
EPS 1.24 1.36 1.16 1.17 1.10 1.20 0.81 32.65%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.14 0.14 4.68%
Adjusted Per Share Value based on latest NOSH - 257,352
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.38 1.40 1.19 1.15 1.12 1.11 1.00 23.83%
EPS 0.06 0.06 0.05 0.05 0.05 0.05 0.04 30.87%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0069 0.0068 0.0063 0.0063 0.0063 0.0062 5.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.70 0.65 0.70 0.76 0.70 0.97 -
P/RPS 2.21 2.31 2.47 2.75 3.03 2.86 4.33 -36.00%
P/EPS 54.84 51.47 56.59 59.66 69.09 58.33 118.95 -40.18%
EY 1.82 1.94 1.77 1.68 1.45 1.71 0.84 67.04%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 4.67 4.33 5.00 5.43 5.00 6.93 -24.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 11/02/09 18/11/08 22/08/08 13/05/08 22/02/08 16/11/07 16/08/07 -
Price 0.68 0.75 0.65 0.70 0.75 0.71 0.78 -
P/RPS 2.21 2.48 2.47 2.75 2.99 2.90 3.48 -26.01%
P/EPS 54.84 55.15 56.59 59.66 68.18 59.17 95.65 -30.86%
EY 1.82 1.81 1.77 1.68 1.47 1.69 1.05 44.05%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 5.00 4.33 5.00 5.36 5.07 5.57 -12.81%

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