[GDEX] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 57.32%
YoY- 39.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 144,928 117,105 99,504 84,917 67,765 60,453 57,515 16.64%
PBT 20,902 17,295 13,307 8,057 5,679 4,942 2,500 42.44%
Tax -2,102 214 -3,760 -2,255 -1,516 -1,344 -764 18.36%
NP 18,800 17,509 9,547 5,802 4,163 3,598 1,736 48.71%
-
NP to SH 18,800 17,509 9,547 5,802 4,163 3,598 1,736 48.71%
-
Tax Rate 10.06% -1.24% 28.26% 27.99% 26.69% 27.20% 30.56% -
Total Cost 126,128 99,596 89,957 79,115 63,602 56,855 55,779 14.55%
-
Net Worth 126,871 89,166 60,159 48,777 43,685 41,119 38,865 21.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 126,871 89,166 60,159 48,777 43,685 41,119 38,865 21.78%
NOSH 1,153,374 810,601 261,561 256,725 256,975 257,000 259,104 28.24%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.97% 14.95% 9.59% 6.83% 6.14% 5.95% 3.02% -
ROE 14.82% 19.64% 15.87% 11.89% 9.53% 8.75% 4.47% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.57 14.45 38.04 33.08 26.37 23.52 22.20 -9.04%
EPS 1.63 2.16 3.65 2.26 1.62 1.40 0.67 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.23 0.19 0.17 0.16 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 257,804
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.57 2.08 1.76 1.51 1.20 1.07 1.02 16.64%
EPS 0.33 0.31 0.17 0.10 0.07 0.06 0.03 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0158 0.0107 0.0086 0.0077 0.0073 0.0069 21.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.65 1.78 1.63 1.00 1.13 0.55 0.43 -
P/RPS 13.13 12.32 4.28 3.02 4.29 2.34 1.94 37.51%
P/EPS 101.23 82.41 44.66 44.25 69.75 39.29 64.18 7.88%
EY 0.99 1.21 2.24 2.26 1.43 2.55 1.56 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.00 16.18 7.09 5.26 6.65 3.44 2.87 31.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 -
Price 1.53 1.76 1.69 1.01 1.00 0.48 0.45 -
P/RPS 12.18 12.18 4.44 3.05 3.79 2.04 2.03 34.78%
P/EPS 93.87 81.48 46.30 44.69 61.73 34.29 67.16 5.73%
EY 1.07 1.23 2.16 2.24 1.62 2.92 1.49 -5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.91 16.00 7.35 5.32 5.88 3.00 3.00 29.11%

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