[GDEX] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 15.13%
YoY- 44.41%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 51,089 50,098 43,741 41,598 39,697 40,304 37,104 23.79%
PBT 7,274 8,006 5,622 6,977 5,617 6,563 5,115 26.48%
Tax -668 -795 -639 -1,101 -513 2,159 -1,432 -39.87%
NP 6,606 7,211 4,983 5,876 5,104 8,722 3,683 47.67%
-
NP to SH 6,606 7,211 4,983 5,876 5,104 8,722 3,683 47.67%
-
Tax Rate 9.18% 9.93% 11.37% 15.78% 9.13% -32.90% 28.00% -
Total Cost 44,483 42,887 38,758 35,722 34,593 31,582 33,421 21.02%
-
Net Worth 132,119 111,598 101,349 100,731 92,039 80,759 71,029 51.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 9,485 - - - -
Div Payout % - - - 161.43% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 132,119 111,598 101,349 100,731 92,039 80,759 71,029 51.30%
NOSH 1,201,090 858,452 844,576 839,428 836,721 807,592 263,071 175.46%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.93% 14.39% 11.39% 14.13% 12.86% 21.64% 9.93% -
ROE 5.00% 6.46% 4.92% 5.83% 5.55% 10.80% 5.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.25 5.84 5.18 4.96 4.74 4.99 14.10 -55.07%
EPS 0.55 0.84 0.59 0.53 0.61 1.08 1.40 -46.39%
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.12 0.12 0.11 0.10 0.27 -45.07%
Adjusted Per Share Value based on latest NOSH - 839,428
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.91 0.89 0.78 0.74 0.70 0.71 0.66 23.90%
EPS 0.12 0.13 0.09 0.10 0.09 0.15 0.07 43.28%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.0234 0.0198 0.018 0.0179 0.0163 0.0143 0.0126 51.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.65 2.10 2.03 2.19 1.78 1.15 3.17 -
P/RPS 38.79 35.98 39.20 44.19 37.52 23.04 22.48 43.91%
P/EPS 300.00 250.00 344.07 312.86 291.80 106.48 226.43 20.65%
EY 0.33 0.40 0.29 0.32 0.34 0.94 0.44 -17.46%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 15.00 16.15 16.92 18.25 16.18 11.50 11.74 17.76%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 13/11/13 -
Price 1.53 1.61 2.12 2.20 1.76 1.64 2.97 -
P/RPS 35.97 27.59 40.93 44.39 37.10 32.86 21.06 42.93%
P/EPS 278.18 191.67 359.32 314.29 288.52 151.85 212.14 19.82%
EY 0.36 0.52 0.28 0.32 0.35 0.66 0.47 -16.29%
DY 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 13.91 12.38 17.67 18.33 16.00 16.40 11.00 16.95%

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