[GDEX] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -10.05%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 116,322 93,071 81,839 75,093 68,079 57,365 45,866 16.76%
PBT 12,253 9,865 8,258 3,561 4,364 2,558 1,724 38.61%
Tax -3,509 -2,882 -2,304 -1,479 -1,389 -472 -517 37.55%
NP 8,744 6,983 5,954 2,082 2,975 2,086 1,207 39.06%
-
NP to SH 8,744 6,983 5,954 2,082 2,975 2,086 1,207 39.06%
-
Tax Rate 28.64% 29.21% 27.90% 41.53% 31.83% 18.45% 29.99% -
Total Cost 107,578 86,088 75,885 73,011 65,104 55,279 44,659 15.76%
-
Net Worth 51,435 46,381 41,113 38,530 38,853 35,812 33,385 7.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,214 3,220 2,569 2,568 1,295 - - -
Div Payout % 36.76% 46.13% 43.16% 123.38% 43.53% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 51,435 46,381 41,113 38,530 38,853 35,812 33,385 7.46%
NOSH 257,176 257,675 256,960 256,867 259,026 255,802 256,808 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.52% 7.50% 7.28% 2.77% 4.37% 3.64% 2.63% -
ROE 17.00% 15.06% 14.48% 5.40% 7.66% 5.82% 3.62% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 45.23 36.12 31.85 29.23 26.28 22.43 17.86 16.73%
EPS 3.40 2.71 2.31 0.81 1.16 0.81 0.47 39.02%
DPS 1.25 1.25 1.00 1.00 0.50 0.00 0.00 -
NAPS 0.20 0.18 0.16 0.15 0.15 0.14 0.13 7.43%
Adjusted Per Share Value based on latest NOSH - 263,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.03 1.62 1.43 1.31 1.19 1.00 0.80 16.77%
EPS 0.15 0.12 0.10 0.04 0.05 0.04 0.02 39.86%
DPS 0.06 0.06 0.04 0.04 0.02 0.00 0.00 -
NAPS 0.009 0.0081 0.0072 0.0067 0.0068 0.0062 0.0058 7.59%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.00 1.01 0.45 0.46 0.65 0.97 0.82 -
P/RPS 2.21 2.80 1.41 1.57 2.47 4.33 4.59 -11.45%
P/EPS 29.41 37.27 19.42 56.75 56.59 118.95 174.47 -25.65%
EY 3.40 2.68 5.15 1.76 1.77 0.84 0.57 34.63%
DY 1.25 1.24 2.22 2.17 0.77 0.00 0.00 -
P/NAPS 5.00 5.61 2.81 3.07 4.33 6.93 6.31 -3.80%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 16/08/10 27/08/09 22/08/08 16/08/07 29/08/06 -
Price 1.34 0.86 0.51 0.60 0.65 0.78 0.77 -
P/RPS 2.96 2.38 1.60 2.05 2.47 3.48 4.31 -6.06%
P/EPS 39.41 31.73 22.01 74.03 56.59 95.65 163.83 -21.12%
EY 2.54 3.15 4.54 1.35 1.77 1.05 0.61 26.81%
DY 0.93 1.45 1.96 1.67 0.77 0.00 0.00 -
P/NAPS 6.70 4.78 3.19 4.00 4.33 5.57 5.92 2.08%

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