[GDB] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -84.49%
YoY- -91.45%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
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 319,649 318,128 315,118 285,060 510,055 593,625 632,934 -36.50%
PBT 10,930 6,238 5,004 3,324 21,796 26,893 29,996 -48.89%
Tax -2,596 -2,381 -1,778 -1,480 -5,557 -7,464 -8,324 -53.91%
NP 8,334 3,857 3,226 1,844 16,239 19,429 21,672 -47.02%
-
NP to SH 8,034 4,600 4,008 2,668 17,198 20,238 22,490 -49.55%
-
Tax Rate 23.75% 38.17% 35.53% 44.52% 25.50% 27.75% 27.75% -
Total Cost 311,315 314,270 311,892 283,216 493,816 574,196 611,262 -36.14%
-
Net Worth 168,750 159,375 159,375 159,375 159,375 159,375 149,999 8.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 168,750 159,375 159,375 159,375 159,375 159,375 149,999 8.14%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 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 2.61% 1.21% 1.02% 0.65% 3.18% 3.27% 3.42% -
ROE 4.76% 2.89% 2.51% 1.67% 10.79% 12.70% 14.99% -
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 34.10 33.93 33.61 30.41 54.41 63.32 67.51 -36.49%
EPS 0.86 0.49 0.42 0.28 1.83 2.16 2.40 -49.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.18 34.02 33.69 30.48 54.54 63.47 67.68 -36.50%
EPS 0.86 0.49 0.43 0.29 1.84 2.16 2.40 -49.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1704 0.1704 0.1704 0.1704 0.1704 0.1604 8.12%
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 0.185 0.205 0.17 0.215 0.235 0.17 0.305 -
P/RPS 0.54 0.60 0.51 0.71 0.43 0.27 0.45 12.88%
P/EPS 21.59 41.78 39.76 75.55 12.81 7.87 12.71 42.22%
EY 4.63 2.39 2.51 1.32 7.81 12.70 7.87 -29.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 1.00 1.26 1.38 1.00 1.91 -33.67%
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 28/02/24 20/11/23 23/08/23 24/05/23 27/02/23 29/11/22 23/08/22 -
Price 0.195 0.19 0.225 0.145 0.235 0.22 0.225 -
P/RPS 0.57 0.56 0.67 0.48 0.43 0.35 0.33 43.81%
P/EPS 22.75 38.72 52.63 50.95 12.81 10.19 9.38 80.22%
EY 4.39 2.58 1.90 1.96 7.81 9.81 10.66 -44.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.32 0.85 1.38 1.29 1.41 -16.24%

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