[GDEX] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -9.32%
YoY- 27.56%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 174,964 148,416 128,024 105,124 85,296 78,956 80,144 13.89%
PBT 22,488 20,460 19,524 8,792 6,944 6,160 5,020 28.37%
Tax -2,556 -5,728 -5,532 -2,460 -1,980 -1,788 -1,420 10.28%
NP 19,932 14,732 13,992 6,332 4,964 4,372 3,600 32.98%
-
NP to SH 19,932 14,732 13,992 6,332 4,964 4,372 3,600 32.98%
-
Tax Rate 11.37% 28.00% 28.33% 27.98% 28.51% 29.03% 28.29% -
Total Cost 155,032 133,684 114,032 98,792 80,332 74,584 76,544 12.47%
-
Net Worth 101,349 71,029 57,429 48,511 43,952 41,638 39,705 16.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,349 71,029 57,429 48,511 43,952 41,638 39,705 16.89%
NOSH 844,576 263,071 261,044 255,322 258,541 260,238 264,705 21.32%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.39% 9.93% 10.93% 6.02% 5.82% 5.54% 4.49% -
ROE 19.67% 20.74% 24.36% 13.05% 11.29% 10.50% 9.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 20.72 56.42 49.04 41.17 32.99 30.34 30.28 -6.12%
EPS 2.36 5.60 5.36 2.48 1.92 1.68 1.36 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.27 0.22 0.19 0.17 0.16 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 255,322
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.10 2.63 2.27 1.86 1.51 1.40 1.42 13.89%
EPS 0.35 0.26 0.25 0.11 0.09 0.08 0.06 34.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0126 0.0102 0.0086 0.0078 0.0074 0.007 17.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.03 3.17 1.39 0.85 0.62 0.41 0.70 -
P/RPS 9.80 5.62 2.83 2.06 1.88 1.35 2.31 27.21%
P/EPS 86.02 56.61 25.93 34.27 32.29 24.40 51.47 8.93%
EY 1.16 1.77 3.86 2.92 3.10 4.10 1.94 -8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.92 11.74 6.32 4.47 3.65 2.56 4.67 23.91%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 20/11/09 18/11/08 -
Price 2.12 2.97 1.45 0.98 0.63 0.55 0.75 -
P/RPS 10.23 5.26 2.96 2.38 1.91 1.81 2.48 26.62%
P/EPS 89.83 53.04 27.05 39.52 32.81 32.74 55.15 8.46%
EY 1.11 1.89 3.70 2.53 3.05 3.05 1.81 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.67 11.00 6.59 5.16 3.71 3.44 5.00 23.40%

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