[GDEX] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -22.56%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 19,739 17,578 17,883 19,596 20,036 18,443 17,524 8.25%
PBT 1,540 1,061 271 974 1,255 1,278 1,182 19.27%
Tax -447 -715 -132 -277 -355 -587 -307 28.43%
NP 1,093 346 139 697 900 691 875 15.97%
-
NP to SH 1,093 346 139 697 900 691 875 15.97%
-
Tax Rate 29.03% 67.39% 48.71% 28.44% 28.29% 45.93% 25.97% -
Total Cost 18,646 17,232 17,744 18,899 19,136 17,752 16,649 7.83%
-
Net Worth 41,638 39,599 41,700 38,722 39,705 38,580 36,029 10.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,639 - - - 1,286 - -
Div Payout % - 763.01% - - - 186.11% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 41,638 39,599 41,700 38,722 39,705 38,580 36,029 10.11%
NOSH 260,238 263,999 277,999 258,148 264,705 257,200 257,352 0.74%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.54% 1.97% 0.78% 3.56% 4.49% 3.75% 4.99% -
ROE 2.63% 0.87% 0.33% 1.80% 2.27% 1.79% 2.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.58 6.66 6.43 7.59 7.57 7.17 6.81 7.39%
EPS 0.42 0.13 0.05 0.27 0.34 0.27 0.34 15.11%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 258,148
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.34 0.31 0.31 0.34 0.35 0.32 0.31 6.34%
EPS 0.02 0.01 0.00 0.01 0.02 0.01 0.02 0.00%
DPS 0.00 0.05 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0073 0.0069 0.0073 0.0068 0.0069 0.0067 0.0063 10.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.41 0.46 0.43 0.68 0.70 0.65 0.70 -
P/RPS 5.41 6.91 6.68 8.96 9.25 9.06 10.28 -34.79%
P/EPS 97.62 350.98 860.00 251.85 205.88 241.94 205.88 -39.16%
EY 1.02 0.28 0.12 0.40 0.49 0.41 0.49 62.95%
DY 0.00 2.17 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 2.56 3.07 2.87 4.53 4.67 4.33 5.00 -35.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 13/05/08 -
Price 0.55 0.60 0.45 0.68 0.75 0.65 0.70 -
P/RPS 7.25 9.01 7.00 8.96 9.91 9.06 10.28 -20.75%
P/EPS 130.95 457.80 900.00 251.85 220.59 241.94 205.88 -26.02%
EY 0.76 0.22 0.11 0.40 0.45 0.41 0.49 33.95%
DY 0.00 1.67 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 3.44 4.00 3.00 4.53 5.00 4.33 5.00 -22.04%

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