[GDEX] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 17.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 75,599 61,602 51,953 38,002 0 -
PBT 4,689 2,938 2,362 4,334 0 -
Tax -1,526 -583 -652 -1,468 0 -
NP 3,163 2,355 1,710 2,866 0 -
-
NP to SH 3,163 2,355 1,710 2,866 0 -
-
Tax Rate 32.54% 19.84% 27.60% 33.87% - -
Total Cost 72,436 59,247 50,243 35,136 0 -
-
Net Worth 38,722 35,336 33,504 32,838 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,286 - - - - -
Div Payout % 40.66% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 38,722 35,336 33,504 32,838 0 -
NOSH 258,148 252,400 257,727 205,238 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.18% 3.82% 3.29% 7.54% 0.00% -
ROE 8.17% 6.66% 5.10% 8.73% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 29.29 24.41 20.16 18.52 0.00 -
EPS 1.23 0.93 0.66 1.40 0.00 -
DPS 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 205,238
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.34 1.09 0.92 0.67 0.00 -
EPS 0.06 0.04 0.03 0.05 0.00 -
DPS 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0063 0.0059 0.0058 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.68 0.76 0.64 0.96 0.00 -
P/RPS 2.32 3.11 3.17 5.18 0.00 -
P/EPS 55.50 81.45 96.46 68.75 0.00 -
EY 1.80 1.23 1.04 1.45 0.00 -
DY 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 5.43 4.92 6.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 11/02/09 22/02/08 14/02/07 21/02/06 - -
Price 0.68 0.75 0.91 0.98 0.00 -
P/RPS 2.32 3.07 4.51 5.29 0.00 -
P/EPS 55.50 80.38 137.15 70.18 0.00 -
EY 1.80 1.24 0.73 1.42 0.00 -
DY 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 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