[GDEX] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 2.03%
YoY- 107.26%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 132,672 113,222 90,353 80,604 76,686 66,181 56,018 15.43%
PBT 17,742 10,742 7,572 6,589 3,333 4,114 2,746 36.43%
Tax -5,013 -3,006 -2,021 -1,792 -1,018 -1,069 -796 35.85%
NP 12,729 7,736 5,550 4,797 2,314 3,045 1,950 36.66%
-
NP to SH 12,729 7,736 5,550 4,797 2,314 3,045 1,950 36.66%
-
Tax Rate 28.25% 27.98% 26.69% 27.20% 30.54% 25.98% 28.99% -
Total Cost 119,942 105,486 84,802 75,806 74,372 63,136 54,068 14.18%
-
Net Worth 60,159 48,777 43,685 41,119 38,865 36,336 33,366 10.31%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 60,159 48,777 43,685 41,119 38,865 36,336 33,366 10.31%
NOSH 261,561 256,725 256,975 256,999 259,104 259,545 256,666 0.31%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.59% 6.83% 6.14% 5.95% 3.02% 4.60% 3.48% -
ROE 21.16% 15.86% 12.71% 11.67% 5.96% 8.38% 5.85% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.72 44.10 35.16 31.36 29.60 25.50 21.83 15.07%
EPS 4.87 3.01 2.16 1.87 0.89 1.17 0.76 36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.19 0.17 0.16 0.15 0.14 0.13 9.96%
Adjusted Per Share Value based on latest NOSH - 259,791
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.35 2.01 1.60 1.43 1.36 1.17 0.99 15.48%
EPS 0.23 0.14 0.10 0.09 0.04 0.05 0.03 40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0086 0.0077 0.0073 0.0069 0.0064 0.0059 10.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.63 1.00 1.13 0.55 0.43 0.70 1.07 -
P/RPS 3.21 2.27 3.21 1.75 1.45 2.75 4.90 -6.80%
P/EPS 33.49 33.19 52.31 29.46 48.13 59.66 140.79 -21.26%
EY 2.99 3.01 1.91 3.39 2.08 1.68 0.71 27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.09 5.26 6.65 3.44 2.87 5.00 8.23 -2.45%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 13/05/08 16/05/07 -
Price 1.69 1.01 1.00 0.48 0.45 0.70 1.15 -
P/RPS 3.33 2.29 2.84 1.53 1.52 2.75 5.27 -7.35%
P/EPS 34.73 33.52 46.30 25.71 50.37 59.66 151.32 -21.73%
EY 2.88 2.98 2.16 3.89 1.99 1.68 0.66 27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.35 5.32 5.88 3.00 3.00 5.00 8.85 -3.04%

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