[GDEX] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -23.27%
YoY- -16.11%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 75,419 74,796 75,093 75,958 75,599 72,233 68,079 7.04%
PBT 4,629 3,846 3,561 3,778 4,689 4,568 4,364 3.99%
Tax -1,793 -1,571 -1,479 -1,351 -1,526 -1,471 -1,389 18.49%
NP 2,836 2,275 2,082 2,427 3,163 3,097 2,975 -3.13%
-
NP to SH 2,836 2,275 2,082 2,427 3,163 3,097 2,975 -3.13%
-
Tax Rate 38.73% 40.85% 41.53% 35.76% 32.54% 32.20% 31.83% -
Total Cost 72,583 72,521 73,011 73,531 72,436 69,136 65,104 7.49%
-
Net Worth 41,077 41,638 39,599 41,700 38,722 39,705 38,580 4.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,639 2,639 2,639 1,286 1,286 1,286 1,286 61.27%
Div Payout % 93.09% 116.04% 126.80% 52.99% 40.66% 41.52% 43.23% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,077 41,638 39,599 41,700 38,722 39,705 38,580 4.25%
NOSH 256,734 260,238 263,999 277,999 258,148 264,705 257,200 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.76% 3.04% 2.77% 3.20% 4.18% 4.29% 4.37% -
ROE 6.90% 5.46% 5.26% 5.82% 8.17% 7.80% 7.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.38 28.74 28.44 27.32 29.29 27.29 26.47 7.18%
EPS 1.10 0.87 0.79 0.87 1.23 1.17 1.16 -3.46%
DPS 1.03 1.01 1.00 0.46 0.50 0.49 0.50 61.68%
NAPS 0.16 0.16 0.15 0.15 0.15 0.15 0.15 4.38%
Adjusted Per Share Value based on latest NOSH - 277,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.34 1.33 1.33 1.35 1.34 1.28 1.21 7.02%
EPS 0.05 0.04 0.04 0.04 0.06 0.05 0.05 0.00%
DPS 0.05 0.05 0.05 0.02 0.02 0.02 0.02 83.89%
NAPS 0.0073 0.0074 0.007 0.0074 0.0069 0.007 0.0068 4.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.41 0.46 0.43 0.68 0.70 0.65 -
P/RPS 1.70 1.43 1.62 1.57 2.32 2.57 2.46 -21.78%
P/EPS 45.26 46.90 58.33 49.25 55.50 59.83 56.19 -13.39%
EY 2.21 2.13 1.71 2.03 1.80 1.67 1.78 15.47%
DY 2.06 2.47 2.17 1.08 0.73 0.69 0.77 92.37%
P/NAPS 3.13 2.56 3.07 2.87 4.53 4.67 4.33 -19.40%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 20/11/09 27/08/09 21/05/09 11/02/09 18/11/08 22/08/08 -
Price 0.66 0.55 0.60 0.45 0.68 0.75 0.65 -
P/RPS 2.25 1.91 2.11 1.65 2.32 2.75 2.46 -5.75%
P/EPS 59.75 62.91 76.08 51.55 55.50 64.10 56.19 4.16%
EY 1.67 1.59 1.31 1.94 1.80 1.56 1.78 -4.15%
DY 1.56 1.84 1.67 1.03 0.73 0.65 0.77 59.90%
P/NAPS 4.13 3.44 4.00 3.00 4.53 5.00 4.33 -3.09%

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