[GDEX] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 1.43%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 15,882 15,353 14,137 14,078 13,799 12,506 11,570 23.48%
PBT 1,051 517 517 778 765 632 187 215.78%
Tax -273 92 -180 -211 -206 -168 -67 154.89%
NP 778 609 337 567 559 464 120 247.30%
-
NP to SH 778 609 337 567 559 464 120 247.30%
-
Tax Rate 25.98% -17.79% 34.82% 27.12% 26.93% 26.58% 35.83% -
Total Cost 15,104 14,744 13,800 13,511 13,240 12,042 11,450 20.25%
-
Net Worth 36,306 35,525 31,292 33,504 33,031 33,511 31,520 9.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 36,306 35,525 31,292 33,504 33,031 33,511 31,520 9.87%
NOSH 259,333 253,750 240,714 257,727 254,090 257,777 200,000 18.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.90% 3.97% 2.38% 4.03% 4.05% 3.71% 1.04% -
ROE 2.14% 1.71% 1.08% 1.69% 1.69% 1.38% 0.38% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.12 6.05 5.87 5.46 5.43 4.85 5.79 3.76%
EPS 0.30 0.24 0.14 0.22 0.22 0.18 0.06 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.1576 -7.58%
Adjusted Per Share Value based on latest NOSH - 257,727
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.28 0.27 0.25 0.25 0.24 0.22 0.20 25.12%
EPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0062 0.0055 0.0058 0.0058 0.0058 0.0055 9.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.70 0.97 1.07 0.64 0.80 0.82 0.97 -
P/RPS 11.43 16.03 18.22 11.72 14.73 16.90 16.77 -22.53%
P/EPS 233.33 404.17 764.29 290.91 363.64 455.56 1,616.67 -72.45%
EY 0.43 0.25 0.13 0.34 0.27 0.22 0.06 271.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.93 8.23 4.92 6.15 6.31 6.15 -12.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 16/08/07 16/05/07 14/02/07 16/11/06 29/08/06 24/05/06 -
Price 0.71 0.78 1.15 0.91 0.64 0.77 0.89 -
P/RPS 11.59 12.89 19.58 16.66 11.78 15.87 15.38 -17.17%
P/EPS 236.67 325.00 821.43 413.64 290.91 427.78 1,483.33 -70.54%
EY 0.42 0.31 0.12 0.24 0.34 0.23 0.07 229.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.57 8.85 7.00 4.92 5.92 5.65 -6.96%

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