[GDEX] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 39.07%
YoY- 62.51%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 130,909 110,223 89,151 78,031 75,958 64,989 54,520 15.70%
PBT 17,503 12,241 8,995 6,003 3,778 3,603 2,692 36.57%
Tax -5,014 -3,625 -2,476 -2,059 -1,351 -710 -765 36.76%
NP 12,489 8,616 6,519 3,944 2,427 2,893 1,927 36.50%
-
NP to SH 12,489 8,616 6,519 3,944 2,427 2,893 1,927 36.50%
-
Tax Rate 28.65% 29.61% 27.53% 34.30% 35.76% 19.71% 28.42% -
Total Cost 118,420 101,607 82,632 74,087 73,531 62,096 52,593 14.47%
-
Net Worth 60,078 48,982 43,533 41,566 41,700 36,029 31,292 11.47%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,225 3,204 2,567 2,639 1,286 - - -
Div Payout % 25.83% 37.19% 39.39% 66.94% 52.99% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 60,078 48,982 43,533 41,566 41,700 36,029 31,292 11.47%
NOSH 261,212 257,804 256,078 259,791 277,999 257,352 240,714 1.37%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.54% 7.82% 7.31% 5.05% 3.20% 4.45% 3.53% -
ROE 20.79% 17.59% 14.97% 9.49% 5.82% 8.03% 6.16% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 50.12 42.75 34.81 30.04 27.32 25.25 22.65 14.14%
EPS 4.78 3.34 2.55 1.52 0.87 1.12 0.80 34.67%
DPS 1.25 1.25 1.00 1.00 0.46 0.00 0.00 -
NAPS 0.23 0.19 0.17 0.16 0.15 0.14 0.13 9.96%
Adjusted Per Share Value based on latest NOSH - 259,791
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.28 1.92 1.55 1.36 1.32 1.13 0.95 15.69%
EPS 0.22 0.15 0.11 0.07 0.04 0.05 0.03 39.34%
DPS 0.06 0.06 0.04 0.05 0.02 0.00 0.00 -
NAPS 0.0105 0.0085 0.0076 0.0072 0.0073 0.0063 0.0055 11.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.63 1.00 1.13 0.55 0.43 0.70 1.07 -
P/RPS 3.25 2.34 3.25 1.83 1.57 2.77 4.72 -6.02%
P/EPS 34.09 29.92 44.39 36.23 49.25 62.27 133.66 -20.34%
EY 2.93 3.34 2.25 2.76 2.03 1.61 0.75 25.47%
DY 0.77 1.25 0.88 1.82 1.08 0.00 0.00 -
P/NAPS 7.09 5.26 6.65 3.44 2.87 5.00 8.23 -2.45%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 07/05/13 09/05/12 23/05/11 21/05/10 21/05/09 13/05/08 16/05/07 -
Price 1.69 1.01 1.00 0.48 0.45 0.70 1.15 -
P/RPS 3.37 2.36 2.87 1.60 1.65 2.77 5.08 -6.60%
P/EPS 35.35 30.22 39.28 31.62 51.55 62.27 143.65 -20.82%
EY 2.83 3.31 2.55 3.16 1.94 1.61 0.70 26.18%
DY 0.74 1.24 1.00 2.08 1.03 0.00 0.00 -
P/NAPS 7.35 5.32 5.88 3.00 3.00 5.00 8.85 -3.04%

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