[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -77.33%
YoY- 27.56%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 116,322 84,917 56,148 26,281 93,071 67,765 44,656 89.42%
PBT 12,253 8,057 5,136 2,198 9,865 5,679 3,838 116.96%
Tax -3,509 -2,255 -1,448 -615 -2,882 -1,516 -981 134.07%
NP 8,744 5,802 3,688 1,583 6,983 4,163 2,857 110.94%
-
NP to SH 8,744 5,802 3,688 1,583 6,983 4,163 2,857 110.94%
-
Tax Rate 28.64% 27.99% 28.19% 27.98% 29.21% 26.69% 25.56% -
Total Cost 107,578 79,115 52,460 24,698 86,088 63,602 41,799 87.91%
-
Net Worth 51,435 48,777 51,580 48,511 46,381 43,685 43,755 11.39%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,214 - - - 3,220 - - -
Div Payout % 36.76% - - - 46.13% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 51,435 48,777 51,580 48,511 46,381 43,685 43,755 11.39%
NOSH 257,176 256,725 257,902 255,322 257,675 256,975 257,387 -0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.52% 6.83% 6.57% 6.02% 7.50% 6.14% 6.40% -
ROE 17.00% 11.89% 7.15% 3.26% 15.06% 9.53% 6.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 45.23 33.08 21.77 10.29 36.12 26.37 17.35 89.52%
EPS 3.40 2.26 1.43 0.62 2.71 1.62 1.11 111.05%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.20 0.19 0.20 0.19 0.18 0.17 0.17 11.45%
Adjusted Per Share Value based on latest NOSH - 255,322
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.06 1.51 1.00 0.47 1.65 1.20 0.79 89.56%
EPS 0.15 0.10 0.07 0.03 0.12 0.07 0.05 108.14%
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0091 0.0086 0.0091 0.0086 0.0082 0.0077 0.0078 10.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.00 1.00 0.99 0.85 1.01 1.13 0.59 -
P/RPS 2.21 3.02 4.55 8.26 2.80 4.29 3.40 -24.98%
P/EPS 29.41 44.25 69.23 137.10 37.27 69.75 53.15 -32.62%
EY 3.40 2.26 1.44 0.73 2.68 1.43 1.88 48.49%
DY 1.25 0.00 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 5.00 5.26 4.95 4.47 5.61 6.65 3.47 27.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 09/05/12 15/02/12 24/11/11 25/08/11 23/05/11 16/02/11 -
Price 1.34 1.01 1.06 0.98 0.86 1.00 0.72 -
P/RPS 2.96 3.05 4.87 9.52 2.38 3.79 4.15 -20.18%
P/EPS 39.41 44.69 74.13 158.06 31.73 61.73 64.86 -28.28%
EY 2.54 2.24 1.35 0.63 3.15 1.62 1.54 39.63%
DY 0.93 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 6.70 5.32 5.30 5.16 4.78 5.88 4.24 35.70%

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