[GDEX] QoQ TTM 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- 9.27%
YoY- -26.54%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 81,839 78,031 75,419 74,796 75,093 75,958 75,599 5.44%
PBT 8,258 6,003 4,629 3,846 3,561 3,778 4,689 45.98%
Tax -2,304 -2,059 -1,793 -1,571 -1,479 -1,351 -1,526 31.70%
NP 5,954 3,944 2,836 2,275 2,082 2,427 3,163 52.63%
-
NP to SH 5,954 3,944 2,836 2,275 2,082 2,427 3,163 52.63%
-
Tax Rate 27.90% 34.30% 38.73% 40.85% 41.53% 35.76% 32.54% -
Total Cost 75,885 74,087 72,583 72,521 73,011 73,531 72,436 3.15%
-
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 2,639 2,639 2,639 1,286 1,286 58.73%
Div Payout % 43.13% 66.94% 93.09% 116.04% 126.80% 52.99% 40.66% -
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 7.28% 5.05% 3.76% 3.04% 2.77% 3.20% 4.18% -
ROE 14.49% 9.49% 6.90% 5.46% 5.26% 5.82% 8.17% -
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 31.87 30.04 29.38 28.74 28.44 27.32 29.29 5.80%
EPS 2.32 1.52 1.10 0.87 0.79 0.87 1.23 52.83%
DPS 1.00 1.00 1.03 1.01 1.00 0.46 0.50 58.94%
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 1.43 1.36 1.32 1.30 1.31 1.32 1.32 5.49%
EPS 0.10 0.07 0.05 0.04 0.04 0.04 0.06 40.70%
DPS 0.04 0.05 0.05 0.05 0.05 0.02 0.02 58.94%
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 1.41 1.83 1.70 1.43 1.62 1.57 2.32 -28.31%
P/EPS 19.41 36.23 45.26 46.90 58.33 49.25 55.50 -50.45%
EY 5.15 2.76 2.21 2.13 1.71 2.03 1.80 101.92%
DY 2.22 1.82 2.06 2.47 2.17 1.08 0.73 110.33%
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 1.60 1.60 2.25 1.91 2.11 1.65 2.32 -21.99%
P/EPS 22.00 31.62 59.75 62.91 76.08 51.55 55.50 -46.12%
EY 4.55 3.16 1.67 1.59 1.31 1.94 1.80 85.87%
DY 1.96 2.08 1.56 1.84 1.67 1.03 0.73 93.52%
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