[GDEX] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -12.25%
YoY- 32.03%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 340,864 332,160 317,576 313,716 314,636 298,036 292,988 10.58%
PBT 28,588 26,616 32,375 37,644 47,950 37,448 44,607 -25.60%
Tax -7,330 -7,572 95 -7,533 -13,634 -11,560 -20,980 -50.29%
NP 21,258 19,044 32,470 30,110 34,316 25,888 23,627 -6.78%
-
NP to SH 21,258 19,044 32,470 30,110 34,316 25,888 23,627 -6.78%
-
Tax Rate 25.64% 28.45% -0.29% 20.01% 28.43% 30.87% 47.03% -
Total Cost 319,606 313,116 285,106 283,605 280,320 272,148 269,361 12.04%
-
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 13,581 - - - 11,172 -
Div Payout % - - 41.83% - - - 47.29% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
NOSH 5,641,388 5,641,388 5,641,388 5,641,388 5,602,624 5,602,624 5,602,624 0.45%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.24% 5.73% 10.22% 9.60% 10.91% 8.69% 8.06% -
ROE 4.40% 3.75% 7.47% 5.97% 6.81% 5.69% 5.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.35 5.89 5.85 5.60 5.62 5.24 5.24 13.62%
EPS 0.38 0.32 0.58 0.53 0.62 0.48 0.42 -6.43%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.20 -
NAPS 0.09 0.09 0.08 0.09 0.09 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.94 5.79 5.54 5.47 5.49 5.20 5.11 10.52%
EPS 0.37 0.33 0.57 0.53 0.60 0.45 0.41 -6.59%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.19 -
NAPS 0.0843 0.0885 0.0758 0.0879 0.0879 0.0793 0.0779 5.38%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.27 0.285 0.265 0.345 0.265 0.42 0.405 -
P/RPS 4.25 4.84 4.53 6.16 4.72 8.01 7.72 -32.75%
P/EPS 68.22 84.43 44.34 64.19 43.27 92.22 95.76 -20.18%
EY 1.47 1.18 2.26 1.56 2.31 1.08 1.04 25.86%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.49 -
P/NAPS 3.00 3.17 3.31 3.83 2.94 5.25 5.06 -29.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 18/11/19 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 -
Price 0.24 0.285 0.275 0.28 0.305 0.30 0.42 -
P/RPS 3.78 4.84 4.70 5.00 5.43 5.72 8.01 -39.30%
P/EPS 60.64 84.43 46.01 52.10 49.80 65.87 99.30 -27.95%
EY 1.65 1.18 2.17 1.92 2.01 1.52 1.01 38.58%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.48 -
P/NAPS 2.67 3.17 3.44 3.11 3.39 3.75 5.25 -36.20%

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