[GDEX] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 30.25%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 17,578 17,883 19,596 20,036 18,443 17,524 16,230 5.46%
PBT 1,061 271 974 1,255 1,278 1,182 853 15.67%
Tax -715 -132 -277 -355 -587 -307 -222 118.24%
NP 346 139 697 900 691 875 631 -33.03%
-
NP to SH 346 139 697 900 691 875 631 -33.03%
-
Tax Rate 67.39% 48.71% 28.44% 28.29% 45.93% 25.97% 26.03% -
Total Cost 17,232 17,744 18,899 19,136 17,752 16,649 15,599 6.86%
-
Net Worth 39,599 41,700 38,722 39,705 38,580 36,029 35,336 7.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,639 - - - 1,286 - - -
Div Payout % 763.01% - - - 186.11% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 39,599 41,700 38,722 39,705 38,580 36,029 35,336 7.89%
NOSH 263,999 277,999 258,148 264,705 257,200 257,352 252,400 3.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.97% 0.78% 3.56% 4.49% 3.75% 4.99% 3.89% -
ROE 0.87% 0.33% 1.80% 2.27% 1.79% 2.43% 1.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.66 6.43 7.59 7.57 7.17 6.81 6.43 2.37%
EPS 0.13 0.05 0.27 0.34 0.27 0.34 0.25 -35.36%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.14 4.71%
Adjusted Per Share Value based on latest NOSH - 264,705
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.31 0.31 0.34 0.35 0.32 0.31 0.28 7.02%
EPS 0.01 0.00 0.01 0.02 0.01 0.02 0.01 0.00%
DPS 0.05 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0069 0.0073 0.0068 0.0069 0.0067 0.0063 0.0062 7.39%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.43 0.68 0.70 0.65 0.70 0.76 -
P/RPS 6.91 6.68 8.96 9.25 9.06 10.28 11.82 -30.10%
P/EPS 350.98 860.00 251.85 205.88 241.94 205.88 304.00 10.06%
EY 0.28 0.12 0.40 0.49 0.41 0.49 0.33 -10.38%
DY 2.17 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 3.07 2.87 4.53 4.67 4.33 5.00 5.43 -31.64%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 13/05/08 22/02/08 -
Price 0.60 0.45 0.68 0.75 0.65 0.70 0.75 -
P/RPS 9.01 7.00 8.96 9.91 9.06 10.28 11.66 -15.80%
P/EPS 457.80 900.00 251.85 220.59 241.94 205.88 300.00 32.58%
EY 0.22 0.11 0.40 0.45 0.41 0.49 0.33 -23.70%
DY 1.67 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 4.00 3.00 4.53 5.00 4.33 5.00 5.36 -17.74%

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