[GDEX] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 37.15%
YoY- 64.55%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 160,895 144,928 117,105 99,504 84,917 67,765 60,453 17.70%
PBT 24,746 20,902 17,295 13,307 8,057 5,679 4,942 30.76%
Tax -3,321 -2,102 214 -3,760 -2,255 -1,516 -1,344 16.25%
NP 21,425 18,800 17,509 9,547 5,802 4,163 3,598 34.59%
-
NP to SH 21,425 18,800 17,509 9,547 5,802 4,163 3,598 34.59%
-
Tax Rate 13.42% 10.06% -1.24% 28.26% 27.99% 26.69% 27.20% -
Total Cost 139,470 126,128 99,596 89,957 79,115 63,602 56,855 16.11%
-
Net Worth 342,292 126,871 89,166 60,159 48,777 43,685 41,119 42.31%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 342,292 126,871 89,166 60,159 48,777 43,685 41,119 42.31%
NOSH 1,267,751 1,153,374 810,601 261,561 256,725 256,975 257,000 30.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.32% 12.97% 14.95% 9.59% 6.83% 6.14% 5.95% -
ROE 6.26% 14.82% 19.64% 15.87% 11.89% 9.53% 8.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.69 12.57 14.45 38.04 33.08 26.37 23.52 -9.76%
EPS 1.69 1.63 2.16 3.65 2.26 1.62 1.40 3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.11 0.11 0.23 0.19 0.17 0.16 9.10%
Adjusted Per Share Value based on latest NOSH - 261,212
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.85 2.57 2.08 1.76 1.51 1.20 1.07 17.71%
EPS 0.38 0.33 0.31 0.17 0.10 0.07 0.06 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0225 0.0158 0.0107 0.0086 0.0077 0.0073 42.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.56 1.65 1.78 1.63 1.00 1.13 0.55 -
P/RPS 12.29 13.13 12.32 4.28 3.02 4.29 2.34 31.80%
P/EPS 92.31 101.23 82.41 44.66 44.25 69.75 39.29 15.28%
EY 1.08 0.99 1.21 2.24 2.26 1.43 2.55 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 15.00 16.18 7.09 5.26 6.65 3.44 9.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 21/05/10 -
Price 1.53 1.53 1.76 1.69 1.01 1.00 0.48 -
P/RPS 12.06 12.18 12.18 4.44 3.05 3.79 2.04 34.43%
P/EPS 90.53 93.87 81.48 46.30 44.69 61.73 34.29 17.54%
EY 1.10 1.07 1.23 2.16 2.24 1.62 2.92 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 13.91 16.00 7.35 5.32 5.88 3.00 11.18%

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