[GDEX] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,254 10,537 10,146 6,065 0 0 0 -
PBT 626 279 2,165 1,264 0 0 0 -
Tax -195 -87 -823 -363 0 0 0 -
NP 431 192 1,342 901 0 0 0 -
-
NP to SH 431 192 1,342 901 0 0 0 -
-
Tax Rate 31.15% 31.18% 38.01% 28.72% - - - -
Total Cost 10,823 10,345 8,804 5,164 0 0 0 -
-
Net Worth 32,838 31,999 28,352 11,881 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 32,838 31,999 28,352 11,881 0 0 0 -
NOSH 205,238 213,333 189,014 99,010 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.83% 1.82% 13.23% 14.86% 0.00% 0.00% 0.00% -
ROE 1.31% 0.60% 4.73% 7.58% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.48 4.94 5.37 6.13 0.00 0.00 0.00 -
EPS 0.21 0.09 0.71 0.91 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.12 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,010
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.20 0.18 0.18 0.11 0.00 0.00 0.00 -
EPS 0.01 0.00 0.02 0.02 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0056 0.0049 0.0021 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 - - - - -
Price 0.96 1.03 0.98 0.00 0.00 0.00 0.00 -
P/RPS 17.51 20.85 18.26 0.00 0.00 0.00 0.00 -
P/EPS 457.14 1,144.44 138.03 0.00 0.00 0.00 0.00 -
EY 0.22 0.09 0.72 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 6.87 6.53 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 23/11/05 26/08/05 13/05/05 - - - -
Price 0.98 0.93 1.00 0.00 0.00 0.00 0.00 -
P/RPS 17.87 18.83 18.63 0.00 0.00 0.00 0.00 -
P/EPS 466.67 1,033.33 140.85 0.00 0.00 0.00 0.00 -
EY 0.21 0.10 0.71 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.13 6.20 6.67 0.00 0.00 0.00 0.00 -

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