[GDEX] QoQ Quarter Result on 30-Jun-2008 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -21.03%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 17,883 19,596 20,036 18,443 17,524 16,230 15,882 8.22%
PBT 271 974 1,255 1,278 1,182 853 1,051 -59.45%
Tax -132 -277 -355 -587 -307 -222 -273 -38.36%
NP 139 697 900 691 875 631 778 -68.24%
-
NP to SH 139 697 900 691 875 631 778 -68.24%
-
Tax Rate 48.71% 28.44% 28.29% 45.93% 25.97% 26.03% 25.98% -
Total Cost 17,744 18,899 19,136 17,752 16,649 15,599 15,104 11.32%
-
Net Worth 41,700 38,722 39,705 38,580 36,029 35,336 36,306 9.66%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 1,286 - - - -
Div Payout % - - - 186.11% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 41,700 38,722 39,705 38,580 36,029 35,336 36,306 9.66%
NOSH 277,999 258,148 264,705 257,200 257,352 252,400 259,333 4.73%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.78% 3.56% 4.49% 3.75% 4.99% 3.89% 4.90% -
ROE 0.33% 1.80% 2.27% 1.79% 2.43% 1.79% 2.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.43 7.59 7.57 7.17 6.81 6.43 6.12 3.34%
EPS 0.05 0.27 0.34 0.27 0.34 0.25 0.30 -69.68%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.14 0.14 4.70%
Adjusted Per Share Value based on latest NOSH - 257,200
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.31 0.34 0.35 0.32 0.31 0.28 0.28 7.01%
EPS 0.00 0.01 0.02 0.01 0.02 0.01 0.01 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0073 0.0068 0.0069 0.0067 0.0063 0.0062 0.0063 10.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.43 0.68 0.70 0.65 0.70 0.76 0.70 -
P/RPS 6.68 8.96 9.25 9.06 10.28 11.82 11.43 -30.07%
P/EPS 860.00 251.85 205.88 241.94 205.88 304.00 233.33 138.41%
EY 0.12 0.40 0.49 0.41 0.49 0.33 0.43 -57.26%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 2.87 4.53 4.67 4.33 5.00 5.43 5.00 -30.90%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 11/02/09 18/11/08 22/08/08 13/05/08 22/02/08 16/11/07 -
Price 0.45 0.68 0.75 0.65 0.70 0.75 0.71 -
P/RPS 7.00 8.96 9.91 9.06 10.28 11.66 11.59 -28.52%
P/EPS 900.00 251.85 220.59 241.94 205.88 300.00 236.67 143.43%
EY 0.11 0.40 0.45 0.41 0.49 0.33 0.42 -59.03%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 3.00 4.53 5.00 4.33 5.00 5.36 5.07 -29.49%

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