[GDEX] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 1.43%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 20,219 19,596 16,230 14,078 11,254 0 -
PBT 1,757 974 853 778 626 0 -
Tax -499 -277 -222 -211 -195 0 -
NP 1,258 697 631 567 431 0 -
-
NP to SH 1,258 697 631 567 431 0 -
-
Tax Rate 28.40% 28.44% 26.03% 27.12% 31.15% - -
Total Cost 18,961 18,899 15,599 13,511 10,823 0 -
-
Net Worth 41,077 38,722 35,336 33,504 32,838 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 41,077 38,722 35,336 33,504 32,838 0 -
NOSH 256,734 258,148 252,400 257,727 205,238 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.22% 3.56% 3.89% 4.03% 3.83% 0.00% -
ROE 3.06% 1.80% 1.79% 1.69% 1.31% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.88 7.59 6.43 5.46 5.48 0.00 -
EPS 0.49 0.27 0.25 0.22 0.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 257,727
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.35 0.34 0.28 0.25 0.20 0.00 -
EPS 0.02 0.01 0.01 0.01 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0068 0.0062 0.0058 0.0057 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.50 0.68 0.76 0.64 0.96 0.00 -
P/RPS 6.35 8.96 11.82 11.72 17.51 0.00 -
P/EPS 102.04 251.85 304.00 290.91 457.14 0.00 -
EY 0.98 0.40 0.33 0.34 0.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 4.53 5.43 4.92 6.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/02/10 11/02/09 22/02/08 14/02/07 21/02/06 - -
Price 0.66 0.68 0.75 0.91 0.98 0.00 -
P/RPS 8.38 8.96 11.66 16.66 17.87 0.00 -
P/EPS 134.69 251.85 300.00 413.64 466.67 0.00 -
EY 0.74 0.40 0.33 0.24 0.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 4.53 5.36 7.00 6.13 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