[GDEX] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 20.47%
YoY- 191.15%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,353 14,137 14,078 13,799 12,506 11,570 11,254 23.07%
PBT 517 517 778 765 632 187 626 -12.00%
Tax 92 -180 -211 -206 -168 -67 -195 -
NP 609 337 567 559 464 120 431 25.99%
-
NP to SH 609 337 567 559 464 120 431 25.99%
-
Tax Rate -17.79% 34.82% 27.12% 26.93% 26.58% 35.83% 31.15% -
Total Cost 14,744 13,800 13,511 13,240 12,042 11,450 10,823 22.95%
-
Net Worth 35,525 31,292 33,504 33,031 33,511 31,520 32,838 5.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,525 31,292 33,504 33,031 33,511 31,520 32,838 5.39%
NOSH 253,750 240,714 257,727 254,090 257,777 200,000 205,238 15.23%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.97% 2.38% 4.03% 4.05% 3.71% 1.04% 3.83% -
ROE 1.71% 1.08% 1.69% 1.69% 1.38% 0.38% 1.31% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.05 5.87 5.46 5.43 4.85 5.79 5.48 6.83%
EPS 0.24 0.14 0.22 0.22 0.18 0.06 0.21 9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.13 0.1576 0.16 -8.53%
Adjusted Per Share Value based on latest NOSH - 254,090
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.27 0.25 0.25 0.24 0.22 0.21 0.20 22.21%
EPS 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0055 0.0059 0.0059 0.0059 0.0056 0.0058 5.68%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.97 1.07 0.64 0.80 0.82 0.97 0.96 -
P/RPS 16.03 18.22 11.72 14.73 16.90 16.77 17.51 -5.73%
P/EPS 404.17 764.29 290.91 363.64 455.56 1,616.67 457.14 -7.90%
EY 0.25 0.13 0.34 0.27 0.22 0.06 0.22 8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.93 8.23 4.92 6.15 6.31 6.15 6.00 10.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 24/05/06 21/02/06 -
Price 0.78 1.15 0.91 0.64 0.77 0.89 0.98 -
P/RPS 12.89 19.58 16.66 11.78 15.87 15.38 17.87 -19.61%
P/EPS 325.00 821.43 413.64 290.91 427.78 1,483.33 466.67 -21.48%
EY 0.31 0.12 0.24 0.34 0.23 0.07 0.21 29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 8.85 7.00 4.92 5.92 5.65 6.13 -6.20%

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