[GDEX] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -2.86%
YoY- 15.7%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 156,140 132,672 113,222 90,353 80,604 76,686 66,181 15.37%
PBT 23,060 17,742 10,742 7,572 6,589 3,333 4,114 33.26%
Tax 285 -5,013 -3,006 -2,021 -1,792 -1,018 -1,069 -
NP 23,345 12,729 7,736 5,550 4,797 2,314 3,045 40.40%
-
NP to SH 23,345 12,729 7,736 5,550 4,797 2,314 3,045 40.40%
-
Tax Rate -1.24% 28.25% 27.98% 26.69% 27.20% 30.54% 25.98% -
Total Cost 132,794 119,942 105,486 84,802 75,806 74,372 63,136 13.18%
-
Net Worth 89,166 60,159 48,777 43,685 41,119 38,865 36,336 16.13%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 89,166 60,159 48,777 43,685 41,119 38,865 36,336 16.13%
NOSH 810,601 261,561 256,725 256,975 256,999 259,104 259,545 20.89%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.95% 9.59% 6.83% 6.14% 5.95% 3.02% 4.60% -
ROE 26.18% 21.16% 15.86% 12.71% 11.67% 5.96% 8.38% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.26 50.72 44.10 35.16 31.36 29.60 25.50 -4.56%
EPS 2.88 4.87 3.01 2.16 1.87 0.89 1.17 16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.23 0.19 0.17 0.16 0.15 0.14 -3.93%
Adjusted Per Share Value based on latest NOSH - 256,078
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.72 2.31 1.97 1.58 1.41 1.34 1.15 15.42%
EPS 0.41 0.22 0.13 0.10 0.08 0.04 0.05 41.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0105 0.0085 0.0076 0.0072 0.0068 0.0063 16.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.78 1.63 1.00 1.13 0.55 0.43 0.70 -
P/RPS 9.24 3.21 2.27 3.21 1.75 1.45 2.75 22.37%
P/EPS 61.81 33.49 33.19 52.31 29.46 48.13 59.66 0.59%
EY 1.62 2.99 3.01 1.91 3.39 2.08 1.68 -0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.18 7.09 5.26 6.65 3.44 2.87 5.00 21.60%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 13/05/08 -
Price 1.76 1.69 1.01 1.00 0.48 0.45 0.70 -
P/RPS 9.14 3.33 2.29 2.84 1.53 1.52 2.75 22.15%
P/EPS 61.11 34.73 33.52 46.30 25.71 50.37 59.66 0.40%
EY 1.64 2.88 2.98 2.16 3.89 1.99 1.68 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.00 7.35 5.32 5.88 3.00 3.00 5.00 21.38%

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