[GDEX] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 42.62%
YoY- 55.72%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 117,105 77,408 37,104 135,154 99,504 66,250 32,006 137.63%
PBT 17,295 11,678 5,115 19,255 13,307 9,771 4,881 132.59%
Tax 214 727 -1,432 -5,639 -3,760 -2,810 -1,383 -
NP 17,509 12,405 3,683 13,616 9,547 6,961 3,498 192.90%
-
NP to SH 17,509 12,405 3,683 13,616 9,547 6,961 3,498 192.90%
-
Tax Rate -1.24% -6.23% 28.00% 29.29% 28.26% 28.76% 28.33% -
Total Cost 99,596 65,003 33,421 121,538 89,957 59,289 28,508 130.41%
-
Net Worth 89,166 80,032 71,029 86,409 60,159 57,789 57,429 34.12%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 5,891 - - - -
Div Payout % - - - 43.27% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 89,166 80,032 71,029 86,409 60,159 57,789 57,429 34.12%
NOSH 810,601 800,322 263,071 261,846 261,561 262,679 261,044 112.99%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.95% 16.03% 9.93% 10.07% 9.59% 10.51% 10.93% -
ROE 19.64% 15.50% 5.19% 15.76% 15.87% 12.05% 6.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.45 9.67 14.10 51.62 38.04 25.22 12.26 11.59%
EPS 2.16 1.55 1.40 5.20 3.65 2.65 1.34 37.51%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.27 0.33 0.23 0.22 0.22 -37.03%
Adjusted Per Share Value based on latest NOSH - 262,516
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.08 1.37 0.66 2.40 1.76 1.17 0.57 137.21%
EPS 0.31 0.22 0.07 0.24 0.17 0.12 0.06 199.16%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0158 0.0142 0.0126 0.0153 0.0107 0.0102 0.0102 33.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.78 1.15 3.17 2.00 1.63 1.60 1.39 -
P/RPS 12.32 11.89 22.48 3.87 4.28 6.34 11.34 5.68%
P/EPS 82.41 74.19 226.43 38.46 44.66 60.38 103.73 -14.23%
EY 1.21 1.35 0.44 2.60 2.24 1.66 0.96 16.69%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 16.18 11.50 11.74 6.06 7.09 7.27 6.32 87.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 -
Price 1.76 1.64 2.97 2.50 1.69 1.65 1.45 -
P/RPS 12.18 16.96 21.06 4.84 4.44 6.54 11.83 1.96%
P/EPS 81.48 105.81 212.14 48.08 46.30 62.26 108.21 -17.24%
EY 1.23 0.95 0.47 2.08 2.16 1.61 0.92 21.38%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 16.00 16.40 11.00 7.58 7.35 7.50 6.59 80.74%

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