[GDEX] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 12.69%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 78,031 75,958 64,989 54,520 43,507 6,065 66.63%
PBT 6,003 3,778 3,603 2,692 3,257 1,264 36.53%
Tax -2,059 -1,351 -710 -765 -1,172 -363 41.47%
NP 3,944 2,427 2,893 1,927 2,085 901 34.32%
-
NP to SH 3,944 2,427 2,893 1,927 2,085 901 34.32%
-
Tax Rate 34.30% 35.76% 19.71% 28.42% 35.98% 28.72% -
Total Cost 74,087 73,531 62,096 52,593 41,422 5,164 70.30%
-
Net Worth 41,566 41,700 36,029 31,292 31,520 11,881 28.44%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,639 1,286 - - - - -
Div Payout % 66.94% 52.99% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 41,566 41,700 36,029 31,292 31,520 11,881 28.44%
NOSH 259,791 277,999 257,352 240,714 200,000 99,010 21.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.05% 3.20% 4.45% 3.53% 4.79% 14.86% -
ROE 9.49% 5.82% 8.03% 6.16% 6.61% 7.58% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.04 27.32 25.25 22.65 21.75 6.13 37.39%
EPS 1.52 0.87 1.12 0.80 1.04 0.91 10.79%
DPS 1.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.1576 0.12 5.91%
Adjusted Per Share Value based on latest NOSH - 240,714
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.38 1.35 1.15 0.97 0.77 0.11 65.79%
EPS 0.07 0.04 0.05 0.03 0.04 0.02 28.45%
DPS 0.05 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0074 0.0064 0.0055 0.0056 0.0021 28.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.55 0.43 0.70 1.07 0.97 0.00 -
P/RPS 1.83 1.57 2.77 4.72 4.46 0.00 -
P/EPS 36.23 49.25 62.27 133.66 93.05 0.00 -
EY 2.76 2.03 1.61 0.75 1.07 0.00 -
DY 1.82 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.87 5.00 8.23 6.15 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 21/05/10 21/05/09 13/05/08 16/05/07 24/05/06 - -
Price 0.48 0.45 0.70 1.15 0.89 0.00 -
P/RPS 1.60 1.65 2.77 5.08 4.09 0.00 -
P/EPS 31.62 51.55 62.27 143.65 85.37 0.00 -
EY 3.16 1.94 1.61 0.70 1.17 0.00 -
DY 2.08 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 5.00 8.85 5.65 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