[GDEX] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 7.55%
YoY- 47.21%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 132,500 112,296 89,312 79,916 79,264 64,224 55,754 15.50%
PBT 19,542 10,272 7,676 6,594 4,458 3,808 3,086 35.97%
Tax -5,620 -2,896 -1,962 -1,892 -1,264 -990 -834 37.39%
NP 13,922 7,376 5,714 4,702 3,194 2,818 2,252 35.43%
-
NP to SH 13,922 7,376 5,714 4,702 3,194 2,818 2,252 35.43%
-
Tax Rate 28.76% 28.19% 25.56% 28.69% 28.35% 26.00% 27.03% -
Total Cost 118,578 104,920 83,598 75,214 76,070 61,406 53,502 14.17%
-
Net Worth 57,789 51,580 43,755 41,336 38,637 35,865 33,268 9.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,789 51,580 43,755 41,336 38,637 35,865 33,268 9.63%
NOSH 262,679 257,902 257,387 258,351 257,580 256,181 255,909 0.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.51% 6.57% 6.40% 5.88% 4.03% 4.39% 4.04% -
ROE 24.09% 14.30% 13.06% 11.38% 8.27% 7.86% 6.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.44 43.54 34.70 30.93 30.77 25.07 21.79 14.99%
EPS 5.30 2.86 2.22 1.82 1.24 1.10 0.88 34.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.17 0.16 0.15 0.14 0.13 9.15%
Adjusted Per Share Value based on latest NOSH - 256,734
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.35 1.99 1.58 1.42 1.41 1.14 0.99 15.48%
EPS 0.25 0.13 0.10 0.08 0.06 0.05 0.04 35.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0102 0.0091 0.0078 0.0073 0.0068 0.0064 0.0059 9.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 0.99 0.59 0.50 0.68 0.76 0.64 -
P/RPS 3.17 2.27 1.70 1.62 2.21 3.03 2.94 1.26%
P/EPS 30.19 34.62 26.58 27.47 54.84 69.09 72.73 -13.61%
EY 3.31 2.89 3.76 3.64 1.82 1.45 1.38 15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.27 4.95 3.47 3.13 4.53 5.43 4.92 6.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 14/02/07 -
Price 1.65 1.06 0.72 0.66 0.68 0.75 0.91 -
P/RPS 3.27 2.43 2.07 2.13 2.21 2.99 4.18 -4.00%
P/EPS 31.13 37.06 32.43 36.26 54.84 68.18 103.41 -18.11%
EY 3.21 2.70 3.08 2.76 1.82 1.47 0.97 22.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 5.30 4.24 4.13 4.53 5.36 7.00 1.15%

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