[GDEX] YoY Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 87,392 82,809 76,459 66,149 55,485 50,098 40,304 13.76% YoY % 5.53% 8.31% 15.59% 19.22% 10.75% 24.30% - Horiz. % 216.83% 205.46% 189.71% 164.13% 137.67% 124.30% 100.00%
PBT 7,640 14,613 12,023 10,860 9,239 8,006 6,563 2.56% YoY % -47.72% 21.54% 10.71% 17.55% 15.40% 21.99% - Horiz. % 116.41% 222.66% 183.19% 165.47% 140.77% 121.99% 100.00%
Tax -1,772 -3,927 -5,434 -1,661 -1,435 -795 2,159 - YoY % 54.88% 27.73% -227.15% -15.75% -80.50% -136.82% - Horiz. % -82.08% -181.89% -251.69% -76.93% -66.47% -36.82% 100.00%
NP 5,868 10,686 6,589 9,199 7,804 7,211 8,722 -6.39% YoY % -45.09% 62.18% -28.37% 17.88% 8.22% -17.32% - Horiz. % 67.28% 122.52% 75.54% 105.47% 89.47% 82.68% 100.00%
NP to SH 5,868 10,686 6,589 9,199 7,804 7,211 8,722 -6.39% YoY % -45.09% 62.18% -28.37% 17.88% 8.22% -17.32% - Horiz. % 67.28% 122.52% 75.54% 105.47% 89.47% 82.68% 100.00%
Tax Rate 23.19 % 26.87 % 45.20 % 15.29 % 15.53 % 9.93 % -32.90 % - YoY % -13.70% -40.55% 195.62% -1.55% 56.39% 130.18% - Horiz. % -70.49% -81.67% -137.39% -46.47% -47.20% -30.18% 100.00%
Total Cost 81,524 72,123 69,870 56,950 47,681 42,887 31,582 17.11% YoY % 13.03% 3.22% 22.69% 19.44% 11.18% 35.80% - Horiz. % 258.13% 228.37% 221.23% 180.32% 150.98% 135.80% 100.00%
Net Worth 483,409 504,236 446,098 398,165 161,034 111,598 80,759 34.73% YoY % -4.13% 13.03% 12.04% 147.25% 44.30% 38.19% - Horiz. % 598.58% 624.37% 552.38% 493.03% 199.40% 138.19% 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 483,409 504,236 446,098 398,165 161,034 111,598 80,759 34.73% YoY % -4.13% 13.03% 12.04% 147.25% 44.30% 38.19% - Horiz. % 598.58% 624.37% 552.38% 493.03% 199.40% 138.19% 100.00%
NOSH 5,371,218 5,602,624 5,576,236 1,372,985 1,238,730 858,452 807,592 37.11% YoY % -4.13% 0.47% 306.14% 10.84% 44.30% 6.30% - Horiz. % 665.09% 693.74% 690.48% 170.01% 153.39% 106.30% 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 6.71 % 12.90 % 8.62 % 13.91 % 14.07 % 14.39 % 21.64 % -17.72% YoY % -47.98% 49.65% -38.03% -1.14% -2.22% -33.50% - Horiz. % 31.01% 59.61% 39.83% 64.28% 65.02% 66.50% 100.00%
ROE 1.21 % 2.12 % 1.48 % 2.31 % 4.85 % 6.46 % 10.80 % -30.56% YoY % -42.92% 43.24% -35.93% -52.37% -24.92% -40.19% - Horiz. % 11.20% 19.63% 13.70% 21.39% 44.91% 59.81% 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 1.63 1.48 1.37 4.82 4.48 5.84 4.99 -17.01% YoY % 10.14% 8.03% -71.58% 7.59% -23.29% 17.03% - Horiz. % 32.67% 29.66% 27.45% 96.59% 89.78% 117.03% 100.00%
EPS 0.10 0.19 0.12 0.67 0.63 0.84 1.08 -32.73% YoY % -47.37% 58.33% -82.09% 6.35% -25.00% -22.22% - Horiz. % 9.26% 17.59% 11.11% 62.04% 58.33% 77.78% 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 0.1300 0.1000 -1.74% YoY % 0.00% 12.50% -72.41% 123.08% 0.00% 30.00% - Horiz. % 90.00% 90.00% 80.00% 290.00% 130.00% 130.00% 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 1.55 1.47 1.36 1.17 0.98 0.89 0.71 13.89% YoY % 5.44% 8.09% 16.24% 19.39% 10.11% 25.35% - Horiz. % 218.31% 207.04% 191.55% 164.79% 138.03% 125.35% 100.00%
EPS 0.10 0.19 0.12 0.16 0.14 0.13 0.15 -6.53% YoY % -47.37% 58.33% -25.00% 14.29% 7.69% -13.33% - Horiz. % 66.67% 126.67% 80.00% 106.67% 93.33% 86.67% 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 0.0706 0.0285 0.0198 0.0143 34.76% YoY % -4.14% 13.02% 12.04% 147.72% 43.94% 38.46% - Horiz. % 599.30% 625.17% 553.15% 493.71% 199.30% 138.46% 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 16.59 17.93 44.12 35.08 38.62 35.98 23.04 -5.32% YoY % -7.47% -59.36% 25.77% -9.17% 7.34% 56.16% - Horiz. % 72.01% 77.82% 191.49% 152.26% 167.62% 156.16% 100.00%
P/EPS 247.14 138.94 512.01 252.24 274.60 250.00 106.48 15.06% YoY % 77.88% -72.86% 102.99% -8.14% 9.84% 134.79% - Horiz. % 232.10% 130.48% 480.85% 236.89% 257.89% 234.79% 100.00%
EY 0.40 0.72 0.20 0.40 0.36 0.40 0.94 -13.27% YoY % -44.44% 260.00% -50.00% 11.11% -10.00% -57.45% - Horiz. % 42.55% 76.60% 21.28% 42.55% 38.30% 42.55% 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 16.15 11.50 -20.06% YoY % 2.04% -61.11% 29.67% -56.20% -17.59% 40.43% - Horiz. % 26.09% 25.57% 65.74% 50.70% 115.74% 140.43% 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 14.75 20.64 45.22 33.00 37.06 27.59 32.86 -12.49% YoY % -28.54% -54.36% 37.03% -10.96% 34.32% -16.04% - Horiz. % 44.89% 62.81% 137.61% 100.43% 112.78% 83.96% 100.00%
P/EPS 219.68 159.91 524.70 237.31 263.49 191.67 151.85 6.35% YoY % 37.38% -69.52% 121.10% -9.94% 37.47% 26.22% - Horiz. % 144.67% 105.31% 345.54% 156.28% 173.52% 126.22% 100.00%
EY 0.46 0.63 0.19 0.42 0.38 0.52 0.66 -5.84% YoY % -26.98% 231.58% -54.76% 10.53% -26.92% -21.21% - Horiz. % 69.70% 95.45% 28.79% 63.64% 57.58% 78.79% 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 12.38 16.40 -26.10% YoY % -21.24% -56.26% 41.42% -57.09% 3.15% -24.51% - Horiz. % 16.28% 20.67% 47.26% 33.41% 77.87% 75.49% 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 2018-22.2.18.pdf 
