[GDEX] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 2.29%
YoY- -93.09%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 397,182 392,896 387,118 393,936 383,269 374,260 370,840 4.66%
PBT -39,392 -36,880 -35,060 -27,200 -20,073 -18,966 -13,754 101.28%
Tax 682 -1,614 -2,380 -812 4,068 4,325 4,466 -71.33%
NP -38,710 -38,494 -37,440 -28,012 -16,005 -14,641 -9,288 158.30%
-
NP to SH -34,802 -35,616 -37,110 -28,840 -18,024 -16,020 -8,676 151.82%
-
Tax Rate - - - - - - - -
Total Cost 435,892 431,390 424,558 421,948 399,274 388,901 380,128 9.52%
-
Net Worth 443,312 451,312 447,249 499,335 507,726 507,726 507,726 -8.62%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 5,541 - - - 8,462 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 443,312 451,312 447,249 499,335 507,726 507,726 507,726 -8.62%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -9.75% -9.80% -9.67% -7.11% -4.18% -3.91% -2.50% -
ROE -7.85% -7.89% -8.30% -5.78% -3.55% -3.16% -1.71% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.17 6.96 6.92 7.10 6.79 6.63 6.57 5.98%
EPS -0.63 -0.63 0.60 -0.52 -0.28 -0.28 -0.20 114.43%
DPS 0.10 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.09 0.09 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.04 6.96 6.86 6.98 6.79 6.63 6.57 4.70%
EPS -0.62 -0.63 -0.66 -0.51 -0.28 -0.28 -0.20 112.16%
DPS 0.10 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0786 0.08 0.0793 0.0885 0.09 0.09 0.09 -8.61%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.195 0.185 0.18 0.195 0.15 0.115 0.17 -
P/RPS 2.72 2.66 2.60 2.75 2.21 1.73 2.59 3.30%
P/EPS -31.05 -29.30 -27.12 -37.51 -46.95 -40.50 -110.54 -57.01%
EY -3.22 -3.41 -3.69 -2.67 -2.13 -2.47 -0.90 133.38%
DY 0.51 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 2.44 2.31 2.25 2.17 1.67 1.28 1.89 18.50%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 27/11/23 28/08/23 29/05/23 28/02/23 22/11/22 23/08/22 -
Price 0.185 0.195 0.175 0.17 0.205 0.125 0.155 -
P/RPS 2.58 2.80 2.53 2.39 3.02 1.88 2.36 6.10%
P/EPS -29.46 -30.89 -26.36 -32.70 -64.16 -44.02 -100.79 -55.85%
EY -3.39 -3.24 -3.79 -3.06 -1.56 -2.27 -0.99 126.67%
DY 0.54 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 2.31 2.44 2.19 1.89 2.28 1.39 1.72 21.66%

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