[GDEX] YoY Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 82,809 76,459 66,149 55,485 50,098 40,304 34,244 15.85% YoY % 8.31% 15.59% 19.22% 10.75% 24.30% 17.70% - Horiz. % 241.82% 223.28% 193.17% 162.03% 146.30% 117.70% 100.00%
PBT 14,613 12,023 10,860 9,239 8,006 6,563 4,890 20.01% YoY % 21.54% 10.71% 17.55% 15.40% 21.99% 34.21% - Horiz. % 298.83% 245.87% 222.09% 188.94% 163.72% 134.21% 100.00%
Tax -3,927 -5,434 -1,661 -1,435 -795 2,159 -1,427 18.37% YoY % 27.73% -227.15% -15.75% -80.50% -136.82% 251.30% - Horiz. % 275.19% 380.80% 116.40% 100.56% 55.71% -151.30% 100.00%
NP 10,686 6,589 9,199 7,804 7,211 8,722 3,463 20.65% YoY % 62.18% -28.37% 17.88% 8.22% -17.32% 151.86% - Horiz. % 308.58% 190.27% 265.64% 225.35% 208.23% 251.86% 100.00%
NP to SH 10,686 6,589 9,199 7,804 7,211 8,722 3,463 20.65% YoY % 62.18% -28.37% 17.88% 8.22% -17.32% 151.86% - Horiz. % 308.58% 190.27% 265.64% 225.35% 208.23% 251.86% 100.00%
Tax Rate 26.87 % 45.20 % 15.29 % 15.53 % 9.93 % -32.90 % 29.18 % -1.36% YoY % -40.55% 195.62% -1.55% 56.39% 130.18% -212.75% - Horiz. % 92.08% 154.90% 52.40% 53.22% 34.03% -112.75% 100.00%
Total Cost 72,123 69,870 56,950 47,681 42,887 31,582 30,781 15.24% YoY % 3.22% 22.69% 19.44% 11.18% 35.80% 2.60% - Horiz. % 234.31% 226.99% 185.02% 154.90% 139.33% 102.60% 100.00%
Net Worth 504,236 446,098 398,165 161,034 111,598 80,759 57,716 43.49% YoY % 13.03% 12.04% 147.25% 44.30% 38.19% 39.92% - Horiz. % 873.64% 772.91% 689.86% 279.01% 193.36% 139.92% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 504,236 446,098 398,165 161,034 111,598 80,759 57,716 43.49% YoY % 13.03% 12.04% 147.25% 44.30% 38.19% 39.92% - Horiz. % 873.64% 772.91% 689.86% 279.01% 193.36% 139.92% 100.00%
NOSH 5,602,624 5,576,236 1,372,985 1,238,730 858,452 807,592 262,348 66.53% YoY % 0.47% 306.14% 10.84% 44.30% 6.30% 207.83% - Horiz. % 2,135.57% 2,125.51% 523.34% 472.17% 327.22% 307.83% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.90 % 8.62 % 13.91 % 14.07 % 14.39 % 21.64 % 10.11 % 4.14% YoY % 49.65% -38.03% -1.14% -2.22% -33.50% 114.05% - Horiz. % 127.60% 85.26% 137.59% 139.17% 142.33% 214.05% 100.00%
ROE 2.12 % 1.48 % 2.31 % 4.85 % 6.46 % 10.80 % 6.00 % -15.91% YoY % 43.24% -35.93% -52.37% -24.92% -40.19% 80.00% - Horiz. % 35.33% 24.67% 38.50% 80.83% 107.67% 180.00% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.48 1.37 4.82 4.48 5.84 4.99 13.05 -30.42% YoY % 8.03% -71.58% 7.59% -23.29% 17.03% -61.76% - Horiz. % 11.34% 10.50% 36.93% 34.33% 44.75% 38.24% 100.00%
EPS 0.19 0.12 0.67 0.63 0.84 1.08 1.32 -27.60% YoY % 58.33% -82.09% 6.35% -25.00% -22.22% -18.18% - Horiz. % 14.39% 9.09% 50.76% 47.73% 63.64% 81.82% 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 0.0800 0.2900 0.1300 0.1300 0.1000 0.2200 -13.83% YoY % 12.50% -72.41% 123.08% 0.00% 30.00% -54.55% - Horiz. % 40.91% 36.36% 131.82% 59.09% 59.09% 45.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.47 1.36 1.17 0.98 0.89 0.71 0.61 15.78% YoY % 8.09% 16.24% 19.39% 10.11% 25.35% 16.39% - Horiz. % 240.98% 222.95% 191.80% 160.66% 145.90% 116.39% 100.00%
EPS 0.19 0.12 0.16 0.14 0.13 0.15 0.06 21.17% YoY % 58.33% -25.00% 14.29% 7.69% -13.33% 150.00% - Horiz. % 316.67% 200.00% 266.67% 233.33% 216.67% 250.00% 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 0.0894 0.0791 0.0706 0.0285 0.0198 0.0143 0.0102 43.57% YoY % 13.02% 12.04% 147.72% 43.94% 38.46% 40.20% - Horiz. % 876.47% 775.49% 692.16% 279.41% 194.12% 140.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2650 0.6050 1.6900 1.7300 2.1000 1.1500 1.6000 -
P/RPS 17.93 44.12 35.08 38.62 35.98 23.04 12.26 6.54% YoY % -59.36% 25.77% -9.17% 7.34% 56.16% 87.93% - Horiz. % 146.25% 359.87% 286.13% 315.01% 293.47% 187.93% 100.00%
P/EPS 138.94 512.01 252.24 274.60 250.00 106.48 121.21 2.30% YoY % -72.86% 102.99% -8.14% 9.84% 134.79% -12.15% - Horiz. % 114.63% 422.42% 208.10% 226.55% 206.25% 87.85% 100.00%
EY 0.72 0.20 0.40 0.36 0.40 0.94 0.83 -2.34% YoY % 260.00% -50.00% 11.11% -10.00% -57.45% 13.25% - Horiz. % 86.75% 24.10% 48.19% 43.37% 48.19% 113.25% 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 2.94 7.56 5.83 13.31 16.15 11.50 7.27 -14.00% YoY % -61.11% 29.67% -56.20% -17.59% 40.43% 58.18% - Horiz. % 40.44% 103.99% 80.19% 183.08% 222.15% 158.18% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 -
Price 0.3050 0.6200 1.5900 1.6600 1.6100 1.6400 1.6500 -
P/RPS 20.64 45.22 33.00 37.06 27.59 32.86 12.64 8.51% YoY % -54.36% 37.03% -10.96% 34.32% -16.04% 159.97% - Horiz. % 163.29% 357.75% 261.08% 293.20% 218.28% 259.97% 100.00%
P/EPS 159.91 524.70 237.31 263.49 191.67 151.85 125.00 4.19% YoY % -69.52% 121.10% -9.94% 37.47% 26.22% 21.48% - Horiz. % 127.93% 419.76% 189.85% 210.79% 153.34% 121.48% 100.00%
EY 0.63 0.19 0.42 0.38 0.52 0.66 0.80 -3.90% YoY % 231.58% -54.76% 10.53% -26.92% -21.21% -17.50% - Horiz. % 78.75% 23.75% 52.50% 47.50% 65.00% 82.50% 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 3.39 7.75 5.48 12.77 12.38 16.40 7.50 -12.39% YoY % -56.26% 41.42% -57.09% 3.15% -24.51% 118.67% - Horiz. % 45.20% 103.33% 73.07% 170.27% 165.07% 218.67% 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 
