[GDEX] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 17.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 49,129 45,867 43,507 38,002 26,748 16,211 6,065 302.82%
PBT 2,210 1,724 3,257 4,334 3,708 3,429 1,264 45.08%
Tax -636 -517 -1,172 -1,468 -1,273 -1,186 -363 45.28%
NP 1,574 1,207 2,085 2,866 2,435 2,243 901 45.00%
-
NP to SH 1,574 1,207 2,085 2,866 2,435 2,243 901 45.00%
-
Tax Rate 28.78% 29.99% 35.98% 33.87% 34.33% 34.59% 28.72% -
Total Cost 47,555 44,660 41,422 35,136 24,313 13,968 5,164 338.75%
-
Net Worth 33,031 33,511 31,520 32,838 31,999 28,352 11,881 97.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 33,031 33,511 31,520 32,838 31,999 28,352 11,881 97.59%
NOSH 254,090 257,777 200,000 205,238 213,333 189,014 99,010 87.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.20% 2.63% 4.79% 7.54% 9.10% 13.84% 14.86% -
ROE 4.77% 3.60% 6.61% 8.73% 7.61% 7.91% 7.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.34 17.79 21.75 18.52 12.54 8.58 6.13 114.96%
EPS 0.62 0.47 1.04 1.40 1.14 1.19 0.91 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.1576 0.16 0.15 0.15 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 205,238
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.86 0.80 0.76 0.66 0.47 0.28 0.11 293.42%
EPS 0.03 0.02 0.04 0.05 0.04 0.04 0.02 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0058 0.0055 0.0057 0.0056 0.0049 0.0021 96.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.80 0.82 0.97 0.96 1.03 0.98 0.00 -
P/RPS 4.14 4.61 4.46 5.18 8.21 11.43 0.00 -
P/EPS 129.14 175.13 93.05 68.75 90.24 82.58 0.00 -
EY 0.77 0.57 1.07 1.45 1.11 1.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.15 6.31 6.15 6.00 6.87 6.53 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 29/08/06 24/05/06 21/02/06 - - - -
Price 0.64 0.77 0.89 0.98 0.00 0.00 0.00 -
P/RPS 3.31 4.33 4.09 5.29 0.00 0.00 0.00 -
P/EPS 103.32 164.45 85.37 70.18 0.00 0.00 0.00 -
EY 0.97 0.61 1.17 1.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 5.92 5.65 6.13 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