[GDEX] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 8.2%
YoY- 5.29%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 232,068 205,864 174,964 148,416 128,024 105,124 85,296 18.13%
PBT 38,480 28,720 22,488 20,460 19,524 8,792 6,944 32.99%
Tax -6,056 -3,560 -2,556 -5,728 -5,532 -2,460 -1,980 20.46%
NP 32,424 25,160 19,932 14,732 13,992 6,332 4,964 36.68%
-
NP to SH 32,424 25,160 19,932 14,732 13,992 6,332 4,964 36.68%
-
Tax Rate 15.74% 12.40% 11.37% 28.00% 28.33% 27.98% 28.51% -
Total Cost 199,644 180,704 155,032 133,684 114,032 98,792 80,332 16.36%
-
Net Worth 398,430 147,999 101,349 71,029 57,429 48,511 43,952 44.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 398,430 147,999 101,349 71,029 57,429 48,511 43,952 44.34%
NOSH 1,373,898 1,233,333 844,576 263,071 261,044 255,322 258,541 32.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.97% 12.22% 11.39% 9.93% 10.93% 6.02% 5.82% -
ROE 8.14% 17.00% 19.67% 20.74% 24.36% 13.05% 11.29% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.89 16.69 20.72 56.42 49.04 41.17 32.99 -10.54%
EPS 2.36 2.04 2.36 5.60 5.36 2.48 1.92 3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.12 0.12 0.27 0.22 0.19 0.17 9.30%
Adjusted Per Share Value based on latest NOSH - 263,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.05 3.59 3.05 2.59 2.23 1.83 1.49 18.11%
EPS 0.57 0.44 0.35 0.26 0.24 0.11 0.09 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0258 0.0177 0.0124 0.01 0.0085 0.0077 44.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.74 1.13 2.03 3.17 1.39 0.85 0.62 -
P/RPS 10.30 6.77 9.80 5.62 2.83 2.06 1.88 32.73%
P/EPS 73.73 55.39 86.02 56.61 25.93 34.27 32.29 14.73%
EY 1.36 1.81 1.16 1.77 3.86 2.92 3.10 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 9.42 16.92 11.74 6.32 4.47 3.65 8.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 24/11/11 24/11/10 -
Price 1.69 1.56 2.12 2.97 1.45 0.98 0.63 -
P/RPS 10.01 9.35 10.23 5.26 2.96 2.38 1.91 31.76%
P/EPS 71.61 76.47 89.83 53.04 27.05 39.52 32.81 13.87%
EY 1.40 1.31 1.11 1.89 3.70 2.53 3.05 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 13.00 17.67 11.00 6.59 5.16 3.71 7.81%

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