[GDEX] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 215.9%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,386 20,495 20,219 19,739 17,578 17,883 19,596 6.01%
PBT 3,316 1,645 1,757 1,540 1,061 271 974 126.81%
Tax -960 -398 -499 -447 -715 -132 -277 129.53%
NP 2,356 1,247 1,258 1,093 346 139 697 125.73%
-
NP to SH 2,356 1,247 1,258 1,093 346 139 697 125.73%
-
Tax Rate 28.95% 24.19% 28.40% 29.03% 67.39% 48.71% 28.44% -
Total Cost 19,030 19,248 18,961 18,646 17,232 17,744 18,899 0.46%
-
Net Worth 41,085 41,566 41,077 41,638 39,599 41,700 38,722 4.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,567 - - - 2,639 - - -
Div Payout % 108.99% - - - 763.01% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 41,085 41,566 41,077 41,638 39,599 41,700 38,722 4.03%
NOSH 256,781 259,791 256,734 260,238 263,999 277,999 258,148 -0.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.02% 6.08% 6.22% 5.54% 1.97% 0.78% 3.56% -
ROE 5.73% 3.00% 3.06% 2.63% 0.87% 0.33% 1.80% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.33 7.89 7.88 7.58 6.66 6.43 7.59 6.41%
EPS 0.92 0.48 0.49 0.42 0.13 0.05 0.27 126.94%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.15 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 260,238
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.37 0.36 0.35 0.34 0.31 0.31 0.34 5.81%
EPS 0.04 0.02 0.02 0.02 0.01 0.00 0.01 152.62%
DPS 0.04 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0072 0.0072 0.0072 0.0073 0.0069 0.0073 0.0068 3.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.45 0.55 0.50 0.41 0.46 0.43 0.68 -
P/RPS 5.40 6.97 6.35 5.41 6.91 6.68 8.96 -28.71%
P/EPS 49.05 114.58 102.04 97.62 350.98 860.00 251.85 -66.50%
EY 2.04 0.87 0.98 1.02 0.28 0.12 0.40 197.17%
DY 2.22 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 2.81 3.44 3.13 2.56 3.07 2.87 4.53 -27.32%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 21/05/10 10/02/10 20/11/09 27/08/09 21/05/09 11/02/09 -
Price 0.51 0.48 0.66 0.55 0.60 0.45 0.68 -
P/RPS 6.12 6.08 8.38 7.25 9.01 7.00 8.96 -22.49%
P/EPS 55.59 100.00 134.69 130.95 457.80 900.00 251.85 -63.57%
EY 1.80 1.00 0.74 0.76 0.22 0.11 0.40 173.31%
DY 1.96 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 3.19 3.00 4.13 3.44 4.00 3.00 4.53 -20.89%

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