[GDEX] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 32.56%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 332,160 317,576 313,716 314,636 298,036 292,988 291,504 9.08%
PBT 26,616 32,375 37,644 47,950 37,448 44,607 40,714 -24.65%
Tax -7,572 95 -7,533 -13,634 -11,560 -20,980 -17,908 -43.63%
NP 19,044 32,470 30,110 34,316 25,888 23,627 22,806 -11.31%
-
NP to SH 19,044 32,470 30,110 34,316 25,888 23,627 22,806 -11.31%
-
Tax Rate 28.45% -0.29% 20.01% 28.43% 30.87% 47.03% 43.98% -
Total Cost 313,116 285,106 283,605 280,320 272,148 269,361 268,697 10.72%
-
Net Worth 507,724 434,611 504,236 504,236 454,754 446,897 447,332 8.80%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 13,581 - - - 11,172 - -
Div Payout % - 41.83% - - - 47.29% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 507,724 434,611 504,236 504,236 454,754 446,897 447,332 8.80%
NOSH 5,641,388 5,641,388 5,641,388 5,602,624 5,602,624 5,602,624 5,602,624 0.46%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.73% 10.22% 9.60% 10.91% 8.69% 8.06% 7.82% -
ROE 3.75% 7.47% 5.97% 6.81% 5.69% 5.29% 5.10% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.89 5.85 5.60 5.62 5.24 5.24 5.21 8.51%
EPS 0.32 0.58 0.53 0.62 0.48 0.42 0.41 -15.21%
DPS 0.00 0.25 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.09 0.08 0.09 0.09 0.08 0.08 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.79 5.54 5.47 5.49 5.20 5.11 5.08 9.10%
EPS 0.33 0.57 0.53 0.60 0.45 0.41 0.40 -12.02%
DPS 0.00 0.24 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.0885 0.0758 0.0879 0.0879 0.0793 0.0779 0.078 8.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.285 0.265 0.345 0.265 0.42 0.405 0.525 -
P/RPS 4.84 4.53 6.16 4.72 8.01 7.72 10.07 -38.61%
P/EPS 84.43 44.34 64.19 43.27 92.22 95.76 128.72 -24.48%
EY 1.18 2.26 1.56 2.31 1.08 1.04 0.78 31.74%
DY 0.00 0.94 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 3.17 3.31 3.83 2.94 5.25 5.06 6.56 -38.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 14/05/18 -
Price 0.285 0.275 0.28 0.305 0.30 0.42 0.525 -
P/RPS 4.84 4.70 5.00 5.43 5.72 8.01 10.07 -38.61%
P/EPS 84.43 46.01 52.10 49.80 65.87 99.30 128.72 -24.48%
EY 1.18 2.17 1.92 2.01 1.52 1.01 0.78 31.74%
DY 0.00 0.91 0.00 0.00 0.00 0.48 0.00 -
P/NAPS 3.17 3.44 3.11 3.39 3.75 5.25 6.56 -38.39%

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