[GDEX] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.15%
YoY- 51.35%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 374,260 370,840 367,548 638,054 457,170 469,644 431,785 -9.08%
PBT -18,966 -13,754 -9,920 59,703 40,502 39,576 35,158 -
Tax 4,325 4,466 3,832 -15,751 -10,321 -11,181 -9,833 -
NP -14,641 -9,288 -6,088 43,952 30,180 28,394 25,325 -
-
NP to SH -16,020 -8,676 -7,596 42,712 30,474 28,457 26,253 -
-
Tax Rate - - - 26.38% 25.48% 28.25% 27.97% -
Total Cost 388,901 380,128 373,636 594,102 426,990 441,249 406,460 -2.89%
-
Net Worth 507,726 507,726 507,726 507,726 507,726 507,726 507,726 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 507,726 507,726 507,726 507,726 507,726 507,726 507,726 0.00%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -3.91% -2.50% -1.66% 6.89% 6.60% 6.05% 5.87% -
ROE -3.16% -1.71% -1.50% 8.41% 6.00% 5.60% 5.17% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.63 6.57 6.52 11.31 8.10 8.32 7.65 -9.09%
EPS -0.28 -0.20 -0.12 0.76 0.54 0.50 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.53 6.47 6.41 11.13 7.97 8.19 7.53 -9.05%
EPS -0.28 -0.15 -0.13 0.74 0.53 0.50 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0885 0.0885 0.0885 0.0885 0.0885 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.115 0.17 0.22 0.285 0.315 0.35 0.355 -
P/RPS 1.73 2.59 3.38 2.52 3.89 4.20 4.64 -48.16%
P/EPS -40.50 -110.54 -163.39 37.64 58.31 69.38 76.28 -
EY -2.47 -0.90 -0.61 2.66 1.71 1.44 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.89 2.44 3.17 3.50 3.89 3.94 -52.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 24/05/22 25/02/22 25/11/21 29/09/21 25/05/21 -
Price 0.125 0.155 0.185 0.255 0.30 0.31 0.37 -
P/RPS 1.88 2.36 2.84 2.25 3.70 3.72 4.83 -46.65%
P/EPS -44.02 -100.79 -137.40 33.68 55.54 61.45 79.51 -
EY -2.27 -0.99 -0.73 2.97 1.80 1.63 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.72 2.06 2.83 3.33 3.44 4.11 -51.42%

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