[GDEX] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -11.28%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 112,296 89,312 79,916 79,264 64,224 55,754 43,582 17.07%
PBT 10,272 7,676 6,594 4,458 3,808 3,086 1,810 33.53%
Tax -2,896 -1,962 -1,892 -1,264 -990 -834 -564 31.33%
NP 7,376 5,714 4,702 3,194 2,818 2,252 1,246 34.48%
-
NP to SH 7,376 5,714 4,702 3,194 2,818 2,252 1,246 34.48%
-
Tax Rate 28.19% 25.56% 28.69% 28.35% 26.00% 27.03% 31.16% -
Total Cost 104,920 83,598 75,214 76,070 61,406 53,502 42,336 16.32%
-
Net Worth 51,580 43,755 41,336 38,637 35,865 33,268 33,226 7.60%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 51,580 43,755 41,336 38,637 35,865 33,268 33,226 7.60%
NOSH 257,902 257,387 258,351 257,580 256,181 255,909 207,666 3.67%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.57% 6.40% 5.88% 4.03% 4.39% 4.04% 2.86% -
ROE 14.30% 13.06% 11.38% 8.27% 7.86% 6.77% 3.75% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 43.54 34.70 30.93 30.77 25.07 21.79 20.99 12.92%
EPS 2.86 2.22 1.82 1.24 1.10 0.88 0.60 29.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.16 0.15 0.14 0.13 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 258,148
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.99 1.58 1.42 1.41 1.14 0.99 0.77 17.13%
EPS 0.13 0.10 0.08 0.06 0.05 0.04 0.02 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0078 0.0073 0.0068 0.0064 0.0059 0.0059 7.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.99 0.59 0.50 0.68 0.76 0.64 0.96 -
P/RPS 2.27 1.70 1.62 2.21 3.03 2.94 4.57 -11.00%
P/EPS 34.62 26.58 27.47 54.84 69.09 72.73 160.00 -22.50%
EY 2.89 3.76 3.64 1.82 1.45 1.38 0.63 28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 3.47 3.13 4.53 5.43 4.92 6.00 -3.15%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 14/02/07 21/02/06 -
Price 1.06 0.72 0.66 0.68 0.75 0.91 0.98 -
P/RPS 2.43 2.07 2.13 2.21 2.99 4.18 4.67 -10.31%
P/EPS 37.06 32.43 36.26 54.84 68.18 103.41 163.33 -21.89%
EY 2.70 3.08 2.76 1.82 1.47 0.97 0.61 28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.30 4.24 4.13 4.53 5.36 7.00 6.13 -2.39%

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