[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 37.15%
YoY- 64.55%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,408 37,104 135,154 99,504 66,250 32,006 116,322 -23.72%
PBT 11,678 5,115 19,255 13,307 9,771 4,881 12,253 -3.14%
Tax 727 -1,432 -5,639 -3,760 -2,810 -1,383 -3,509 -
NP 12,405 3,683 13,616 9,547 6,961 3,498 8,744 26.17%
-
NP to SH 12,405 3,683 13,616 9,547 6,961 3,498 8,744 26.17%
-
Tax Rate -6.23% 28.00% 29.29% 28.26% 28.76% 28.33% 28.64% -
Total Cost 65,003 33,421 121,538 89,957 59,289 28,508 107,578 -28.46%
-
Net Worth 80,032 71,029 86,409 60,159 57,789 57,429 51,435 34.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,891 - - - 3,214 -
Div Payout % - - 43.27% - - - 36.76% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 80,032 71,029 86,409 60,159 57,789 57,429 51,435 34.16%
NOSH 800,322 263,071 261,846 261,561 262,679 261,044 257,176 112.71%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.03% 9.93% 10.07% 9.59% 10.51% 10.93% 7.52% -
ROE 15.50% 5.19% 15.76% 15.87% 12.05% 6.09% 17.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.67 14.10 51.62 38.04 25.22 12.26 45.23 -64.14%
EPS 1.55 1.40 5.20 3.65 2.65 1.34 3.40 -40.68%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 1.25 -
NAPS 0.10 0.27 0.33 0.23 0.22 0.22 0.20 -36.92%
Adjusted Per Share Value based on latest NOSH - 261,212
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.37 0.66 2.40 1.76 1.17 0.57 2.06 -23.75%
EPS 0.22 0.07 0.24 0.17 0.12 0.06 0.15 28.99%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.06 -
NAPS 0.0142 0.0126 0.0153 0.0107 0.0102 0.0102 0.0091 34.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.15 3.17 2.00 1.63 1.60 1.39 1.00 -
P/RPS 11.89 22.48 3.87 4.28 6.34 11.34 2.21 206.09%
P/EPS 74.19 226.43 38.46 44.66 60.38 103.73 29.41 84.99%
EY 1.35 0.44 2.60 2.24 1.66 0.96 3.40 -45.88%
DY 0.00 0.00 1.13 0.00 0.00 0.00 1.25 -
P/NAPS 11.50 11.74 6.06 7.09 7.27 6.32 5.00 73.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 13/11/13 27/08/13 07/05/13 19/02/13 05/11/12 28/08/12 -
Price 1.64 2.97 2.50 1.69 1.65 1.45 1.34 -
P/RPS 16.96 21.06 4.84 4.44 6.54 11.83 2.96 219.18%
P/EPS 105.81 212.14 48.08 46.30 62.26 108.21 39.41 92.82%
EY 0.95 0.47 2.08 2.16 1.61 0.92 2.54 -47.99%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.93 -
P/NAPS 16.40 11.00 7.58 7.35 7.50 6.59 6.70 81.33%

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