[GDEX] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
15-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 33.04%
YoY- 30.32%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 50,098 40,304 34,244 29,867 23,332 20,219 19,596 16.92%
PBT 8,006 6,563 4,890 2,939 2,102 1,757 974 42.03%
Tax -795 2,159 -1,427 -833 -486 -499 -277 19.20%
NP 7,211 8,722 3,463 2,106 1,616 1,258 697 47.58%
-
NP to SH 7,211 8,722 3,463 2,106 1,616 1,258 697 47.58%
-
Tax Rate 9.93% -32.90% 29.18% 28.34% 23.12% 28.40% 28.44% -
Total Cost 42,887 31,582 30,781 27,761 21,716 18,961 18,899 14.62%
-
Net Worth 111,598 80,759 57,716 51,365 43,606 41,077 38,722 19.28%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 111,598 80,759 57,716 51,365 43,606 41,077 38,722 19.28%
NOSH 858,452 807,592 262,348 256,829 256,507 256,734 258,148 22.16%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.39% 21.64% 10.11% 7.05% 6.93% 6.22% 3.56% -
ROE 6.46% 10.80% 6.00% 4.10% 3.71% 3.06% 1.80% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.84 4.99 13.05 11.63 9.10 7.88 7.59 -4.27%
EPS 0.84 1.08 1.32 0.82 0.63 0.49 0.27 20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.10 0.22 0.20 0.17 0.16 0.15 -2.35%
Adjusted Per Share Value based on latest NOSH - 256,829
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.87 0.70 0.60 0.52 0.41 0.35 0.34 16.94%
EPS 0.13 0.15 0.06 0.04 0.03 0.02 0.01 53.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0141 0.0101 0.009 0.0076 0.0072 0.0068 19.18%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.10 1.15 1.60 0.99 0.59 0.50 0.68 -
P/RPS 35.98 23.04 12.26 8.51 6.49 6.35 8.96 26.06%
P/EPS 250.00 106.48 121.21 120.73 93.65 102.04 251.85 -0.12%
EY 0.40 0.94 0.83 0.83 1.07 0.98 0.40 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.15 11.50 7.27 4.95 3.47 3.13 4.53 23.58%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 10/02/10 11/02/09 -
Price 1.61 1.64 1.65 1.06 0.72 0.66 0.68 -
P/RPS 27.59 32.86 12.64 9.12 7.92 8.38 8.96 20.60%
P/EPS 191.67 151.85 125.00 129.27 114.29 134.69 251.85 -4.44%
EY 0.52 0.66 0.80 0.77 0.87 0.74 0.40 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.38 16.40 7.50 5.30 4.24 4.13 4.53 18.23%

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