[GDEX] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 39.07%
YoY- 62.51%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 86,537 83,424 81,839 78,031 75,419 74,796 75,093 9.88%
PBT 8,799 8,454 8,258 6,003 4,629 3,846 3,561 82.47%
Tax -2,339 -2,352 -2,304 -2,059 -1,793 -1,571 -1,479 35.62%
NP 6,460 6,102 5,954 3,944 2,836 2,275 2,082 112.29%
-
NP to SH 6,460 6,102 5,954 3,944 2,836 2,275 2,082 112.29%
-
Tax Rate 26.58% 27.82% 27.90% 34.30% 38.73% 40.85% 41.53% -
Total Cost 80,077 77,322 75,885 74,087 72,583 72,521 73,011 6.33%
-
Net Worth 43,606 43,952 41,085 41,566 41,077 41,638 39,599 6.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,567 2,567 2,567 2,639 2,639 2,639 2,639 -1.82%
Div Payout % 39.75% 42.08% 43.13% 66.94% 93.09% 116.04% 126.80% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,606 43,952 41,085 41,566 41,077 41,638 39,599 6.61%
NOSH 256,507 258,541 256,781 259,791 256,734 260,238 263,999 -1.89%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.47% 7.31% 7.28% 5.05% 3.76% 3.04% 2.77% -
ROE 14.81% 13.88% 14.49% 9.49% 6.90% 5.46% 5.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.74 32.27 31.87 30.04 29.38 28.74 28.44 12.03%
EPS 2.52 2.36 2.32 1.52 1.10 0.87 0.79 116.23%
DPS 1.00 1.00 1.00 1.00 1.03 1.01 1.00 0.00%
NAPS 0.17 0.17 0.16 0.16 0.16 0.16 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 259,791
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.53 1.48 1.45 1.38 1.34 1.33 1.33 9.76%
EPS 0.11 0.11 0.11 0.07 0.05 0.04 0.04 95.92%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 0.0077 0.0078 0.0073 0.0074 0.0073 0.0074 0.007 6.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.59 0.62 0.45 0.55 0.50 0.41 0.46 -
P/RPS 1.75 1.92 1.41 1.83 1.70 1.43 1.62 5.26%
P/EPS 23.43 26.27 19.41 36.23 45.26 46.90 58.33 -45.46%
EY 4.27 3.81 5.15 2.76 2.21 2.13 1.71 83.75%
DY 1.69 1.61 2.22 1.82 2.06 2.47 2.17 -15.31%
P/NAPS 3.47 3.65 2.81 3.44 3.13 2.56 3.07 8.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 24/11/10 16/08/10 21/05/10 10/02/10 20/11/09 27/08/09 -
Price 0.72 0.63 0.51 0.48 0.66 0.55 0.60 -
P/RPS 2.13 1.95 1.60 1.60 2.25 1.91 2.11 0.62%
P/EPS 28.59 26.69 22.00 31.62 59.75 62.91 76.08 -47.83%
EY 3.50 3.75 4.55 3.16 1.67 1.59 1.31 92.20%
DY 1.39 1.59 1.96 2.08 1.56 1.84 1.67 -11.48%
P/NAPS 4.24 3.71 3.19 3.00 4.13 3.44 4.00 3.94%

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