[GDEX] YoY Quarter Result on 2017-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 82,289 74,360 64,867 58,862 51,823 41,598 35,650 14.95% YoY % 10.66% 14.63% 10.20% 13.58% 24.58% 16.68% - Horiz. % 230.82% 208.58% 181.96% 165.11% 145.37% 116.68% 100.00%
PBT 4,142 14,071 14,630 15,437 10,404 6,977 5,948 -5.85% YoY % -70.56% -3.82% -5.23% 48.38% 49.12% 17.30% - Horiz. % 69.64% 236.57% 245.97% 259.53% 174.92% 117.30% 100.00%
Tax 5,745 -7,549 -3,117 -2,418 -908 -1,101 -1,879 - YoY % 176.10% -142.19% -28.91% -166.30% 17.53% 41.41% - Horiz. % -305.75% 401.76% 165.89% 128.69% 48.32% 58.59% 100.00%
NP 9,887 6,522 11,513 13,019 9,496 5,876 4,069 15.94% YoY % 51.59% -43.35% -11.57% 37.10% 61.61% 44.41% - Horiz. % 242.98% 160.29% 282.94% 319.96% 233.37% 144.41% 100.00%
NP to SH 9,887 6,522 11,513 13,019 9,496 5,876 4,069 15.94% YoY % 51.59% -43.35% -11.57% 37.10% 61.61% 44.41% - Horiz. % 242.98% 160.29% 282.94% 319.96% 233.37% 144.41% 100.00%
Tax Rate -138.70 % 53.65 % 21.31 % 15.66 % 8.73 % 15.78 % 31.59 % - YoY % -358.53% 151.76% 36.08% 79.38% -44.68% -50.05% - Horiz. % -439.06% 169.83% 67.46% 49.57% 27.64% 49.95% 100.00%
Total Cost 72,402 67,838 53,354 45,843 42,327 35,722 31,581 14.82% YoY % 6.73% 27.15% 16.38% 8.31% 18.49% 13.11% - Horiz. % 229.26% 214.81% 168.94% 145.16% 134.03% 113.11% 100.00%
Net Worth 434,611 446,897 446,098 387,800 133,577 100,731 86,630 30.82% YoY % -2.75% 0.18% 15.03% 190.32% 32.61% 16.28% - Horiz. % 501.69% 515.87% 514.95% 447.65% 154.19% 116.28% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 13,581 11,172 13,940 13,850 12,143 9,485 5,906 14.88% YoY % 21.56% -19.86% 0.65% 14.05% 28.02% 60.59% - Horiz. % 229.94% 189.15% 236.02% 234.48% 205.59% 160.59% 100.00%
Div Payout % 137.37 % 171.30 % 121.09 % 106.38 % 127.88 % 161.43 % 145.16 % -0.91% YoY % -19.81% 41.47% 13.83% -16.81% -20.78% 11.21% - Horiz. % 94.63% 118.01% 83.42% 73.28% 88.10% 111.21% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 434,611 446,897 446,098 387,800 133,577 100,731 86,630 30.82% YoY % -2.75% 0.18% 15.03% 190.32% 32.61% 16.28% - Horiz. % 501.69% 515.87% 514.95% 447.65% 154.19% 116.28% 100.00%
NOSH 5,432,647 5,586,223 5,576,236 1,385,000 1,214,342 839,428 262,516 65.66% YoY % -2.75% 0.18% 302.62% 14.05% 44.66% 219.76% - Horiz. % 2,069.45% 2,127.95% 2,124.15% 527.59% 462.58% 319.76% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.01 % 8.77 % 17.75 % 22.12 % 18.32 % 14.13 % 11.41 % 0.86% YoY % 36.94% -50.59% -19.76% 20.74% 29.65% 23.84% - Horiz. % 105.26% 76.86% 155.57% 193.87% 160.56% 123.84% 100.00%
ROE 2.27 % 1.46 % 2.58 % 3.36 % 7.11 % 5.83 % 4.70 % -11.42% YoY % 55.48% -43.41% -23.21% -52.74% 21.96% 24.04% - Horiz. % 48.30% 31.06% 54.89% 71.49% 151.28% 124.04% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.51 1.33 1.16 4.25 4.27 4.96 13.58 -30.64% YoY % 13.53% 14.66% -72.71% -0.47% -13.91% -63.48% - Horiz. % 11.12% 9.79% 8.54% 31.30% 31.44% 36.52% 100.00%
EPS 0.18 0.12 0.21 0.94 0.79 0.53 1.55 -30.14% YoY % 50.00% -42.86% -77.66% 18.99% 49.06% -65.81% - Horiz. % 11.61% 7.74% 13.55% 60.65% 50.97% 34.19% 100.00%
DPS 0.25 0.20 0.25 1.00 1.00 1.13 2.25 -30.65% YoY % 25.00% -20.00% -75.00% 0.00% -11.50% -49.78% - Horiz. % 11.11% 8.89% 11.11% 44.44% 44.44% 50.22% 100.00%
NAPS 0.0800 0.0800 0.0800 0.2800 0.1100 0.1200 0.3300 -21.03% YoY % 0.00% 0.00% -71.43% 154.55% -8.33% -63.64% - Horiz. % 24.24% 24.24% 24.24% 84.85% 33.33% 36.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.46 1.32 1.15 1.04 0.92 0.74 0.63 15.03% YoY % 10.61% 14.78% 10.58% 13.04% 24.32% 17.46% - Horiz. % 231.75% 209.52% 182.54% 165.08% 146.03% 117.46% 100.00%
EPS 0.18 0.12 0.20 0.23 0.17 0.10 0.07 17.04% YoY % 50.00% -40.00% -13.04% 35.29% 70.00% 42.86% - Horiz. % 257.14% 171.43% 285.71% 328.57% 242.86% 142.86% 100.00%
DPS 0.24 0.20 0.25 0.25 0.22 0.17 0.10 15.70% YoY % 20.00% -20.00% 0.00% 13.64% 29.41% 70.00% - Horiz. % 240.00% 200.00% 250.00% 250.00% 220.00% 170.00% 100.00%
NAPS 0.0770 0.0792 0.0791 0.0687 0.0237 0.0179 0.0154 30.75% YoY % -2.78% 0.13% 15.14% 189.87% 32.40% 16.23% - Horiz. % 500.00% 514.29% 513.64% 446.10% 153.90% 116.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2650 0.4050 0.6250 1.5400 1.3700 2.1900 2.0000 -
P/RPS 17.50 30.43 53.73 36.24 32.10 44.19 14.73 2.91% YoY % -42.49% -43.36% 48.26% 12.90% -27.36% 200.00% - Horiz. % 118.81% 206.59% 364.77% 246.03% 217.92% 300.00% 100.00%
P/EPS 145.61 346.89 302.71 163.83 175.19 312.86 129.03 2.03% YoY % -58.02% 14.59% 84.77% -6.48% -44.00% 142.47% - Horiz. % 112.85% 268.84% 234.60% 126.97% 135.77% 242.47% 100.00%
EY 0.69 0.29 0.33 0.61 0.57 0.32 0.78 -2.02% YoY % 137.93% -12.12% -45.90% 7.02% 78.12% -58.97% - Horiz. % 88.46% 37.18% 42.31% 78.21% 73.08% 41.03% 100.00%
DY 0.94 0.49 0.40 0.65 0.73 0.52 1.13 -3.02% YoY % 91.84% 22.50% -38.46% -10.96% 40.38% -53.98% - Horiz. % 83.19% 43.36% 35.40% 57.52% 64.60% 46.02% 100.00%
P/NAPS 3.31 5.06 7.81 5.50 12.45 18.25 6.06 -9.58% YoY % -34.58% -35.21% 42.00% -55.82% -31.78% 201.16% - Horiz. % 54.62% 83.50% 128.88% 90.76% 205.45% 301.16% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 30/08/18 30/08/17 26/08/16 28/08/15 28/08/14 27/08/13 -
Price 0.2750 0.4200 0.6800 1.5100 0.8650 2.2000 2.5000 -
P/RPS 18.16 31.55 58.46 35.53 20.27 44.39 18.41 -0.23% YoY % -42.44% -46.03% 64.54% 75.28% -54.34% 141.12% - Horiz. % 98.64% 171.37% 317.54% 192.99% 110.10% 241.12% 100.00%
P/EPS 151.11 359.74 329.35 160.64 110.62 314.29 161.29 -1.08% YoY % -57.99% 9.23% 105.02% 45.22% -64.80% 94.86% - Horiz. % 93.69% 223.04% 204.20% 99.60% 68.58% 194.86% 100.00%
EY 0.66 0.28 0.30 0.62 0.90 0.32 0.62 1.05% YoY % 135.71% -6.67% -51.61% -31.11% 181.25% -48.39% - Horiz. % 106.45% 45.16% 48.39% 100.00% 145.16% 51.61% 100.00%
DY 0.91 0.48 0.37 0.66 1.16 0.51 0.90 0.18% YoY % 89.58% 29.73% -43.94% -43.10% 127.45% -43.33% - Horiz. % 101.11% 53.33% 41.11% 73.33% 128.89% 56.67% 100.00%
P/NAPS 3.44 5.25 8.50 5.39 7.86 18.33 7.58 -12.33% YoY % -34.48% -38.24% 57.70% -31.42% -57.12% 141.82% - Horiz. % 45.38% 69.26% 112.14% 71.11% 103.69% 241.82% 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 - Qtr4 Rpt 2017 - 29.8.17.pdf 
