[GDEX] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 2.13%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 104,563 86,537 75,419 75,599 61,602 51,953 38,002 18.36%
PBT 11,161 8,799 4,629 4,689 2,938 2,362 4,334 17.06%
Tax -3,353 -2,339 -1,793 -1,526 -583 -652 -1,468 14.75%
NP 7,808 6,460 2,836 3,163 2,355 1,710 2,866 18.17%
-
NP to SH 7,808 6,460 2,836 3,163 2,355 1,710 2,866 18.17%
-
Tax Rate 30.04% 26.58% 38.73% 32.54% 19.84% 27.60% 33.87% -
Total Cost 96,755 80,077 72,583 72,436 59,247 50,243 35,136 18.38%
-
Net Worth 51,365 43,606 41,077 38,722 35,336 33,504 32,838 7.73%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,204 2,567 2,639 1,286 - - - -
Div Payout % 41.04% 39.75% 93.09% 40.66% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 51,365 43,606 41,077 38,722 35,336 33,504 32,838 7.73%
NOSH 256,829 256,507 256,734 258,148 252,400 257,727 205,238 3.80%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.47% 7.47% 3.76% 4.18% 3.82% 3.29% 7.54% -
ROE 15.20% 14.81% 6.90% 8.17% 6.66% 5.10% 8.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.71 33.74 29.38 29.29 24.41 20.16 18.52 14.02%
EPS 3.04 2.52 1.10 1.23 0.93 0.66 1.40 13.78%
DPS 1.25 1.00 1.03 0.50 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.16 0.15 0.14 0.13 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 258,148
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.85 1.53 1.34 1.34 1.09 0.92 0.67 18.43%
EPS 0.14 0.11 0.05 0.06 0.04 0.03 0.05 18.71%
DPS 0.06 0.05 0.05 0.02 0.00 0.00 0.00 -
NAPS 0.0091 0.0077 0.0073 0.0069 0.0063 0.0059 0.0058 7.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.99 0.59 0.50 0.68 0.76 0.64 0.96 -
P/RPS 2.43 1.75 1.70 2.32 3.11 3.17 5.18 -11.84%
P/EPS 32.56 23.43 45.26 55.50 81.45 96.46 68.75 -11.70%
EY 3.07 4.27 2.21 1.80 1.23 1.04 1.45 13.31%
DY 1.26 1.69 2.06 0.73 0.00 0.00 0.00 -
P/NAPS 4.95 3.47 3.13 4.53 5.43 4.92 6.00 -3.15%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 15/02/12 16/02/11 10/02/10 11/02/09 22/02/08 14/02/07 21/02/06 -
Price 1.06 0.72 0.66 0.68 0.75 0.91 0.98 -
P/RPS 2.60 2.13 2.25 2.32 3.07 4.51 5.29 -11.15%
P/EPS 34.87 28.59 59.75 55.50 80.38 137.15 70.18 -10.99%
EY 2.87 3.50 1.67 1.80 1.24 0.73 1.42 12.43%
DY 1.18 1.39 1.56 0.73 0.00 0.00 0.00 -
P/NAPS 5.30 4.24 4.13 4.53 5.36 7.00 6.13 -2.39%

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