[GDEX] YoY Annualized Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 340,864 314,636 290,452 248,332 213,902 187,678 154,816 14.05% YoY % 8.34% 8.33% 16.96% 16.10% 13.97% 21.23% - Horiz. % 220.17% 203.23% 187.61% 160.40% 138.17% 121.23% 100.00%
PBT 28,588 47,950 42,688 40,960 32,838 27,256 23,356 3.42% YoY % -40.38% 12.33% 4.22% 24.73% 20.48% 16.70% - Horiz. % 122.40% 205.30% 182.77% 175.37% 140.60% 116.70% 100.00%
Tax -7,330 -13,634 -13,722 -6,350 -4,650 -2,868 1,454 - YoY % 46.24% 0.64% -116.09% -36.56% -62.13% -297.25% - Horiz. % -504.13% -937.69% -943.74% -436.73% -319.81% -197.25% 100.00%
NP 21,258 34,316 28,966 34,610 28,188 24,388 24,810 -2.54% YoY % -38.05% 18.47% -16.31% 22.78% 15.58% -1.70% - Horiz. % 85.68% 138.32% 116.75% 139.50% 113.62% 98.30% 100.00%
NP to SH 21,258 34,316 28,966 34,610 28,188 24,388 24,810 -2.54% YoY % -38.05% 18.47% -16.31% 22.78% 15.58% -1.70% - Horiz. % 85.68% 138.32% 116.75% 139.50% 113.62% 98.30% 100.00%
Tax Rate 25.64 % 28.43 % 32.14 % 15.50 % 14.16 % 10.52 % -6.23 % - YoY % -9.81% -11.54% 107.35% 9.46% 34.60% 268.86% - Horiz. % -411.56% -456.34% -515.89% -248.80% -227.29% -168.86% 100.00%
Total Cost 319,606 280,320 261,486 213,722 185,714 163,290 130,006 16.17% YoY % 14.01% 7.20% 22.35% 15.08% 13.73% 25.60% - Horiz. % 245.84% 215.62% 201.13% 164.39% 142.85% 125.60% 100.00%
Net Worth 483,409 504,236 446,098 401,475 160,721 0 80,032 34.93% YoY % -4.13% 13.03% 11.11% 149.80% 0.00% 0.00% - Horiz. % 604.02% 630.04% 557.40% 501.64% 200.82% 0.00% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 483,409 504,236 446,098 401,475 160,721 0 80,032 34.93% YoY % -4.13% 13.03% 11.11% 149.80% 0.00% 0.00% - Horiz. % 604.02% 630.04% 557.40% 501.64% 200.82% 0.00% 100.00%
NOSH 5,371,218 5,602,624 5,576,236 1,384,400 1,236,315 846,805 800,322 37.32% YoY % -4.13% 0.47% 302.79% 11.98% 46.00% 5.81% - Horiz. % 671.13% 700.05% 696.75% 172.98% 154.48% 105.81% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.24 % 10.91 % 9.97 % 13.94 % 13.18 % 12.99 % 16.03 % -14.54% YoY % -42.80% 9.43% -28.48% 5.77% 1.46% -18.96% - Horiz. % 38.93% 68.06% 62.20% 86.96% 82.22% 81.04% 100.00%
ROE 4.40 % 6.81 % 6.49 % 8.62 % 17.54 % - % 31.00 % -27.77% YoY % -35.39% 4.93% -24.71% -50.86% 0.00% 0.00% - Horiz. % 14.19% 21.97% 20.94% 27.81% 56.58% 0.00% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.35 5.62 5.21 17.94 17.30 22.16 19.34 -16.93% YoY % 12.99% 7.87% -70.96% 3.70% -21.93% 14.58% - Horiz. % 32.83% 29.06% 26.94% 92.76% 89.45% 114.58% 100.00%
EPS 0.38 0.62 0.52 2.50 2.28 2.16 3.10 -29.51% YoY % -38.71% 19.23% -79.20% 9.65% 5.56% -30.32% - Horiz. % 12.26% 20.00% 16.77% 80.65% 73.55% 69.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0900 0.0900 0.0800 0.2900 0.1300 0.0000 0.1000 -1.74% YoY % 0.00% 12.50% -72.41% 123.08% 0.00% 0.00% - Horiz. % 90.00% 90.00% 80.00% 290.00% 130.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.04 5.58 5.15 4.40 3.79 3.33 2.74 14.07% YoY % 8.24% 8.35% 17.05% 16.09% 13.81% 21.53% - Horiz. % 220.44% 203.65% 187.96% 160.58% 138.32% 121.53% 100.00%
EPS 0.38 0.61 0.51 0.61 0.50 0.43 0.44 -2.41% YoY % -37.70% 19.61% -16.39% 22.00% 16.28% -2.27% - Horiz. % 86.36% 138.64% 115.91% 138.64% 113.64% 97.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0857 0.0894 0.0791 0.0712 0.0285 0.0000 0.0142 34.91% YoY % -4.14% 13.02% 11.10% 149.82% 0.00% 0.00% - Horiz. % 603.52% 629.58% 557.04% 501.41% 200.70% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2700 0.2650 0.6050 1.6900 1.7300 2.1000 1.1500 -
P/RPS 4.25 4.72 11.62 9.42 10.00 9.48 5.94 -5.42% YoY % -9.96% -59.38% 23.35% -5.80% 5.49% 59.60% - Horiz. % 71.55% 79.46% 195.62% 158.59% 168.35% 159.60% 100.00%
P/EPS 68.22 43.27 116.47 67.60 75.88 72.92 37.10 10.68% YoY % 57.66% -62.85% 72.29% -10.91% 4.06% 96.55% - Horiz. % 183.88% 116.63% 313.94% 182.21% 204.53% 196.55% 100.00%
EY 1.47 2.31 0.86 1.48 1.32 1.37 2.70 -9.63% YoY % -36.36% 168.60% -41.89% 12.12% -3.65% -49.26% - Horiz. % 54.44% 85.56% 31.85% 54.81% 48.89% 50.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.00 2.94 7.56 5.83 13.31 0.00 11.50 -20.06% YoY % 2.04% -61.11% 29.67% -56.20% 0.00% 0.00% - Horiz. % 26.09% 25.57% 65.74% 50.70% 115.74% 0.00% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 -
Price 0.2400 0.3050 0.6200 1.5900 1.6600 1.6100 1.6400 -
P/RPS 3.78 5.43 11.90 8.86 9.59 7.26 8.48 -12.59% YoY % -30.39% -54.37% 34.31% -7.61% 32.09% -14.39% - Horiz. % 44.58% 64.03% 140.33% 104.48% 113.09% 85.61% 100.00%
P/EPS 60.64 49.80 119.36 63.60 72.81 55.90 52.90 2.30% YoY % 21.77% -58.28% 87.67% -12.65% 30.25% 5.67% - Horiz. % 114.63% 94.14% 225.63% 120.23% 137.64% 105.67% 100.00%
EY 1.65 2.01 0.84 1.57 1.37 1.79 1.89 -2.24% YoY % -17.91% 139.29% -46.50% 14.60% -23.46% -5.29% - Horiz. % 87.30% 106.35% 44.44% 83.07% 72.49% 94.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.67 3.39 7.75 5.48 12.77 0.00 16.40 -26.10% YoY % -21.24% -56.26% 41.42% -57.09% 0.00% 0.00% - Horiz. % 16.28% 20.67% 47.26% 33.41% 77.87% 0.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
GDEX - Qtr 2 Rpt 2017 - 22.20.2017.pdf 
