[GDEX] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 80.71%
YoY- 31.25%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 21,386 17,578 18,443 15,353 12,506 10,146 0 -
PBT 3,316 1,061 1,278 517 632 2,165 0 -
Tax -960 -715 -587 92 -168 -823 0 -
NP 2,356 346 691 609 464 1,342 0 -
-
NP to SH 2,356 346 691 609 464 1,342 0 -
-
Tax Rate 28.95% 67.39% 45.93% -17.79% 26.58% 38.01% - -
Total Cost 19,030 17,232 17,752 14,744 12,042 8,804 0 -
-
Net Worth 41,085 39,599 38,580 35,525 33,511 28,352 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,567 2,639 1,286 - - - - -
Div Payout % 108.99% 763.01% 186.11% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 41,085 39,599 38,580 35,525 33,511 28,352 0 -
NOSH 256,781 263,999 257,200 253,750 257,777 189,014 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.02% 1.97% 3.75% 3.97% 3.71% 13.23% 0.00% -
ROE 5.73% 0.87% 1.79% 1.71% 1.38% 4.73% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.33 6.66 7.17 6.05 4.85 5.37 0.00 -
EPS 0.92 0.13 0.27 0.24 0.18 0.71 0.00 -
DPS 1.00 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.13 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 253,750
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.38 0.31 0.33 0.27 0.22 0.18 0.00 -
EPS 0.04 0.01 0.01 0.01 0.01 0.02 0.00 -
DPS 0.05 0.05 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.007 0.0068 0.0063 0.0059 0.005 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.45 0.46 0.65 0.97 0.82 0.98 0.00 -
P/RPS 5.40 6.91 9.06 16.03 16.90 18.26 0.00 -
P/EPS 49.05 350.98 241.94 404.17 455.56 138.03 0.00 -
EY 2.04 0.28 0.41 0.25 0.22 0.72 0.00 -
DY 2.22 2.17 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.07 4.33 6.93 6.31 6.53 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 27/08/09 22/08/08 16/08/07 29/08/06 26/08/05 - -
Price 0.51 0.60 0.65 0.78 0.77 1.00 0.00 -
P/RPS 6.12 9.01 9.06 12.89 15.87 18.63 0.00 -
P/EPS 55.59 457.80 241.94 325.00 427.78 140.85 0.00 -
EY 1.80 0.22 0.41 0.31 0.23 0.71 0.00 -
DY 1.96 1.67 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 4.00 4.33 5.57 5.92 6.67 0.00 -

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