[GDEX] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 22.85%
YoY- 50.13%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 75,599 72,233 68,079 64,989 61,602 59,450 57,367 20.09%
PBT 4,689 4,568 4,364 3,603 2,938 2,863 2,577 48.77%
Tax -1,526 -1,471 -1,389 -710 -583 -572 -505 108.31%
NP 3,163 3,097 2,975 2,893 2,355 2,291 2,072 32.40%
-
NP to SH 3,163 3,097 2,975 2,893 2,355 2,291 2,072 32.40%
-
Tax Rate 32.54% 32.20% 31.83% 19.71% 19.84% 19.98% 19.60% -
Total Cost 72,436 69,136 65,104 62,096 59,247 57,159 55,295 19.62%
-
Net Worth 38,722 39,705 38,580 36,029 35,336 36,306 35,525 5.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,286 1,286 1,286 - - - - -
Div Payout % 40.66% 41.52% 43.23% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 38,722 39,705 38,580 36,029 35,336 36,306 35,525 5.88%
NOSH 258,148 264,705 257,200 257,352 252,400 259,333 253,750 1.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.18% 4.29% 4.37% 4.45% 3.82% 3.85% 3.61% -
ROE 8.17% 7.80% 7.71% 8.03% 6.66% 6.31% 5.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.29 27.29 26.47 25.25 24.41 22.92 22.61 18.74%
EPS 1.23 1.17 1.16 1.12 0.93 0.88 0.82 30.87%
DPS 0.50 0.49 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.14 0.14 4.68%
Adjusted Per Share Value based on latest NOSH - 257,352
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.34 1.28 1.21 1.15 1.09 1.05 1.02 19.85%
EPS 0.06 0.05 0.05 0.05 0.04 0.04 0.04 30.87%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.007 0.0068 0.0064 0.0063 0.0064 0.0063 6.22%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.70 0.65 0.70 0.76 0.70 0.97 -
P/RPS 2.32 2.57 2.46 2.77 3.11 3.05 4.29 -33.49%
P/EPS 55.50 59.83 56.19 62.27 81.45 79.24 118.79 -39.65%
EY 1.80 1.67 1.78 1.61 1.23 1.26 0.84 65.82%
DY 0.73 0.69 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 4.67 4.33 5.00 5.43 5.00 6.93 -24.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 11/02/09 18/11/08 22/08/08 13/05/08 22/02/08 16/11/07 16/08/07 -
Price 0.68 0.75 0.65 0.70 0.75 0.71 0.78 -
P/RPS 2.32 2.75 2.46 2.77 3.07 3.10 3.45 -23.15%
P/EPS 55.50 64.10 56.19 62.27 80.38 80.37 95.52 -30.25%
EY 1.80 1.56 1.78 1.61 1.24 1.24 1.05 43.00%
DY 0.73 0.65 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 5.00 4.33 5.00 5.36 5.07 5.57 -12.81%

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