[GDEX] YoY Cumulative 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- 53.04%
YoY- 107.26%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 99,504 84,917 67,765 60,453 57,515 49,636 42,014 15.43%
PBT 13,307 8,057 5,679 4,942 2,500 3,086 2,060 36.43%
Tax -3,760 -2,255 -1,516 -1,344 -764 -802 -597 35.85%
NP 9,547 5,802 4,163 3,598 1,736 2,284 1,463 36.66%
-
NP to SH 9,547 5,802 4,163 3,598 1,736 2,284 1,463 36.66%
-
Tax Rate 28.26% 27.99% 26.69% 27.20% 30.56% 25.99% 28.98% -
Total Cost 89,957 79,115 63,602 56,855 55,779 47,352 40,551 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 261,561 256,725 256,975 257,000 259,104 259,545 256,666 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 15.87% 11.89% 9.53% 8.75% 4.47% 6.29% 4.38% -
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 38.04 33.08 26.37 23.52 22.20 19.12 16.37 15.07%
EPS 3.65 2.26 1.62 1.40 0.67 0.88 0.57 36.23%
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 1.76 1.51 1.20 1.07 1.02 0.88 0.74 15.51%
EPS 0.17 0.10 0.07 0.06 0.03 0.04 0.03 33.48%
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 4.28 3.02 4.29 2.34 1.94 3.66 6.54 -6.81%
P/EPS 44.66 44.25 69.75 39.29 64.18 79.55 187.72 -21.26%
EY 2.24 2.26 1.43 2.55 1.56 1.26 0.53 27.12%
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 4.44 3.05 3.79 2.04 2.03 3.66 7.03 -7.36%
P/EPS 46.30 44.69 61.73 34.29 67.16 79.55 201.75 -21.73%
EY 2.16 2.24 1.62 2.92 1.49 1.26 0.50 27.59%
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