[GDEX] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 2.83%
YoY- 43.58%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 93,071 81,839 75,093 68,079 57,367 45,867 16,211 33.79%
PBT 9,862 8,258 3,561 4,364 2,577 1,724 3,429 19.24%
Tax -2,886 -2,304 -1,479 -1,389 -505 -517 -1,186 15.96%
NP 6,976 5,954 2,082 2,975 2,072 1,207 2,243 20.80%
-
NP to SH 6,976 5,954 2,082 2,975 2,072 1,207 2,243 20.80%
-
Tax Rate 29.26% 27.90% 41.53% 31.83% 19.60% 29.99% 34.59% -
Total Cost 86,095 75,885 73,011 65,104 55,295 44,660 13,968 35.38%
-
Net Worth 46,145 41,085 39,599 38,580 35,525 33,511 28,352 8.45%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,204 2,567 2,639 1,286 - - - -
Div Payout % 45.94% 43.13% 126.80% 43.23% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 46,145 41,085 39,599 38,580 35,525 33,511 28,352 8.45%
NOSH 256,363 256,781 263,999 257,200 253,750 257,777 189,014 5.20%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.50% 7.28% 2.77% 4.37% 3.61% 2.63% 13.84% -
ROE 15.12% 14.49% 5.26% 7.71% 5.83% 3.60% 7.91% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 36.30 31.87 28.44 26.47 22.61 17.79 8.58 27.16%
EPS 2.72 2.32 0.79 1.16 0.82 0.47 1.19 14.76%
DPS 1.25 1.00 1.00 0.50 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.15 0.15 0.14 0.13 0.15 3.08%
Adjusted Per Share Value based on latest NOSH - 257,200
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.62 1.43 1.31 1.19 1.00 0.80 0.28 33.96%
EPS 0.12 0.10 0.04 0.05 0.04 0.02 0.04 20.08%
DPS 0.06 0.04 0.05 0.02 0.00 0.00 0.00 -
NAPS 0.008 0.0072 0.0069 0.0067 0.0062 0.0058 0.0049 8.50%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.01 0.45 0.46 0.65 0.97 0.82 0.98 -
P/RPS 2.78 1.41 1.62 2.46 4.29 4.61 11.43 -20.98%
P/EPS 37.12 19.41 58.33 56.19 118.79 175.13 82.58 -12.47%
EY 2.69 5.15 1.71 1.78 0.84 0.57 1.21 14.23%
DY 1.24 2.22 2.17 0.77 0.00 0.00 0.00 -
P/NAPS 5.61 2.81 3.07 4.33 6.93 6.31 6.53 -2.49%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 16/08/10 27/08/09 22/08/08 16/08/07 29/08/06 - -
Price 0.86 0.51 0.60 0.65 0.78 0.77 0.00 -
P/RPS 2.37 1.60 2.11 2.46 3.45 4.33 0.00 -
P/EPS 31.60 22.00 76.08 56.19 95.52 164.45 0.00 -
EY 3.16 4.55 1.31 1.78 1.05 0.61 0.00 -
DY 1.45 1.96 1.67 0.77 0.00 0.00 0.00 -
P/NAPS 4.78 3.19 4.00 4.33 5.57 5.92 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