[GDEX] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 101.43%
YoY- 80.74%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 15,882 57,365 42,014 27,877 13,799 45,866 33,360 -39.00%
PBT 1,051 2,558 2,060 1,543 765 1,724 1,092 -2.51%
Tax -273 -472 -597 -417 -206 -517 -349 -15.09%
NP 778 2,086 1,463 1,126 559 1,207 743 3.11%
-
NP to SH 778 2,086 1,463 1,126 559 1,207 743 3.11%
-
Tax Rate 25.98% 18.45% 28.98% 27.03% 26.93% 29.99% 31.96% -
Total Cost 15,104 55,279 40,551 26,751 13,240 44,659 32,617 -40.11%
-
Net Worth 36,306 35,812 33,366 33,268 33,031 33,385 32,526 7.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 36,306 35,812 33,366 33,268 33,031 33,385 32,526 7.59%
NOSH 259,333 255,802 256,666 255,909 254,090 256,808 206,388 16.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.90% 3.64% 3.48% 4.04% 4.05% 2.63% 2.23% -
ROE 2.14% 5.82% 4.38% 3.38% 1.69% 3.62% 2.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.12 22.43 16.37 10.89 5.43 17.86 16.16 -47.62%
EPS 0.30 0.81 0.57 0.44 0.22 0.47 0.36 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.1576 -7.58%
Adjusted Per Share Value based on latest NOSH - 257,727
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.28 1.00 0.73 0.49 0.24 0.80 0.58 -38.43%
EPS 0.01 0.04 0.03 0.02 0.01 0.02 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0062 0.0058 0.0058 0.0058 0.0058 0.0057 6.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.97 1.07 0.64 0.80 0.82 0.97 -
P/RPS 11.43 4.33 6.54 5.88 14.73 4.59 6.00 53.61%
P/EPS 233.33 118.95 187.72 145.45 363.64 174.47 269.44 -9.13%
EY 0.43 0.84 0.53 0.69 0.27 0.57 0.37 10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.93 8.23 4.92 6.15 6.31 6.15 -12.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 24/05/06 -
Price 0.71 0.78 1.15 0.91 0.64 0.77 0.89 -
P/RPS 11.59 3.48 7.03 8.35 11.78 4.31 5.51 64.09%
P/EPS 236.67 95.65 201.75 206.82 290.91 163.83 247.22 -2.86%
EY 0.42 1.05 0.50 0.48 0.34 0.61 0.40 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.57 8.85 7.00 4.92 5.92 5.65 -6.96%

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