[GDEX] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -6.97%
YoY- 81.66%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 638,054 457,170 469,644 431,785 436,060 434,436 363,220 45.43%
PBT 59,703 40,502 39,576 35,158 38,636 38,544 23,740 84.62%
Tax -15,751 -10,321 -11,181 -9,833 -10,356 -8,960 -4,945 116.02%
NP 43,952 30,180 28,394 25,325 28,280 29,584 18,795 75.90%
-
NP to SH 42,712 30,474 28,457 26,253 28,220 28,776 18,838 72.33%
-
Tax Rate 26.38% 25.48% 28.25% 27.97% 26.80% 23.25% 20.83% -
Total Cost 594,102 426,990 441,249 406,460 407,780 404,852 344,425 43.68%
-
Net Worth 507,726 507,726 507,726 507,726 518,700 507,726 507,726 0.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - 11,282 -
Div Payout % - - - - - - 59.89% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 507,726 507,726 507,726 507,726 518,700 507,726 507,726 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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.89% 6.60% 6.05% 5.87% 6.49% 6.81% 5.17% -
ROE 8.41% 6.00% 5.60% 5.17% 5.44% 5.67% 3.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.31 8.10 8.32 7.65 7.57 7.70 6.44 45.41%
EPS 0.76 0.54 0.50 0.47 0.50 0.52 0.33 74.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.13 7.97 8.19 7.53 7.60 7.58 6.33 45.52%
EPS 0.74 0.53 0.50 0.46 0.49 0.50 0.33 71.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0885 0.0885 0.0885 0.0885 0.0904 0.0885 0.0885 0.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.285 0.315 0.35 0.355 0.40 0.33 0.355 -
P/RPS 2.52 3.89 4.20 4.64 5.29 4.29 5.51 -40.55%
P/EPS 37.64 58.31 69.38 76.28 81.69 64.70 106.31 -49.85%
EY 2.66 1.71 1.44 1.31 1.22 1.55 0.94 99.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 3.17 3.50 3.89 3.94 4.44 3.67 3.94 -13.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 29/09/21 25/05/21 25/02/21 26/11/20 25/08/20 -
Price 0.255 0.30 0.31 0.37 0.375 0.435 0.39 -
P/RPS 2.25 3.70 3.72 4.83 4.96 5.65 6.06 -48.24%
P/EPS 33.68 55.54 61.45 79.51 76.59 85.28 116.79 -56.25%
EY 2.97 1.80 1.63 1.26 1.31 1.17 0.86 127.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
P/NAPS 2.83 3.33 3.44 4.11 4.17 4.83 4.33 -24.62%

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