[GDEX] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 8.07%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 90,353 80,604 76,686 66,181 56,018 44,480 8,086 49.49%
PBT 7,572 6,589 3,333 4,114 2,746 1,456 1,676 28.56%
Tax -2,021 -1,792 -1,018 -1,069 -796 -465 -484 26.88%
NP 5,550 4,797 2,314 3,045 1,950 990 1,192 29.20%
-
NP to SH 5,550 4,797 2,314 3,045 1,950 990 1,192 29.20%
-
Tax Rate 26.69% 27.20% 30.54% 25.98% 28.99% 31.94% 28.88% -
Total Cost 84,802 75,806 74,372 63,136 54,068 43,489 6,894 51.90%
-
Net Worth 43,685 41,119 38,865 36,336 33,366 32,526 3,886 49.64%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 43,685 41,119 38,865 36,336 33,366 32,526 3,886 49.64%
NOSH 256,975 256,999 259,104 259,545 256,666 206,388 32,391 41.20%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.14% 5.95% 3.02% 4.60% 3.48% 2.23% 14.74% -
ROE 12.71% 11.67% 5.96% 8.38% 5.85% 3.05% 30.67% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 35.16 31.36 29.60 25.50 21.83 21.55 24.97 5.86%
EPS 2.16 1.87 0.89 1.17 0.76 0.48 3.68 -8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.14 0.13 0.1576 0.12 5.97%
Adjusted Per Share Value based on latest NOSH - 257,352
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.58 1.41 1.34 1.15 0.98 0.78 0.14 49.74%
EPS 0.10 0.08 0.04 0.05 0.03 0.02 0.02 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0072 0.0068 0.0063 0.0058 0.0057 0.0007 48.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 1.13 0.55 0.43 0.70 1.07 0.97 0.00 -
P/RPS 3.21 1.75 1.45 2.75 4.90 4.50 0.00 -
P/EPS 52.31 29.46 48.13 59.66 140.79 202.08 0.00 -
EY 1.91 3.39 2.08 1.68 0.71 0.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.65 3.44 2.87 5.00 8.23 6.15 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 21/05/10 21/05/09 13/05/08 16/05/07 24/05/06 13/05/05 -
Price 1.00 0.48 0.45 0.70 1.15 0.89 0.00 -
P/RPS 2.84 1.53 1.52 2.75 5.27 4.13 0.00 -
P/EPS 46.30 25.71 50.37 59.66 151.32 185.42 0.00 -
EY 2.16 3.89 1.99 1.68 0.66 0.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.88 3.00 3.00 5.00 8.85 5.65 0.00 -

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