[GDEX] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 50.51%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 160,895 106,951 51,466 196,751 144,928 93,839 43,741 138.09%
PBT 24,746 16,419 7,180 31,306 20,902 13,628 5,622 168.33%
Tax -3,321 -2,325 -890 -3,010 -2,102 -1,434 -639 199.73%
NP 21,425 14,094 6,290 28,296 18,800 12,194 4,983 164.18%
-
NP to SH 21,425 14,094 6,290 28,296 18,800 12,194 4,983 164.18%
-
Tax Rate 13.42% 14.16% 12.40% 9.61% 10.06% 10.52% 11.37% -
Total Cost 139,470 92,857 45,176 168,455 126,128 81,645 38,758 134.64%
-
Net Worth 342,292 160,721 147,999 128,466 126,871 0 101,349 124.93%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 11,678 - - - -
Div Payout % - - - 41.27% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 342,292 160,721 147,999 128,466 126,871 0 101,349 124.93%
NOSH 1,267,751 1,236,315 1,233,333 1,167,874 1,153,374 846,805 844,576 31.06%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.32% 13.18% 12.22% 14.38% 12.97% 12.99% 11.39% -
ROE 6.26% 8.77% 4.25% 22.03% 14.82% 0.00% 4.92% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.69 8.65 4.17 16.85 12.57 11.08 5.18 81.62%
EPS 1.69 1.14 0.51 2.43 1.63 1.08 0.59 101.56%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.27 0.13 0.12 0.11 0.11 0.00 0.12 71.62%
Adjusted Per Share Value based on latest NOSH - 1,214,342
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.81 1.86 0.90 3.43 2.53 1.64 0.76 138.91%
EPS 0.37 0.25 0.11 0.49 0.33 0.21 0.09 156.40%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0597 0.028 0.0258 0.0224 0.0221 0.00 0.0177 124.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.56 1.73 1.13 1.37 1.65 2.10 2.03 -
P/RPS 12.29 20.00 27.08 8.13 13.13 18.95 39.20 -53.81%
P/EPS 92.31 151.75 221.57 56.54 101.23 145.83 344.07 -58.36%
EY 1.08 0.66 0.45 1.77 0.99 0.69 0.29 140.06%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 5.78 13.31 9.42 12.45 15.00 0.00 16.92 -51.10%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 19/11/15 28/08/15 22/05/15 12/02/15 13/11/14 -
Price 1.53 1.66 1.56 0.865 1.53 1.61 2.12 -
P/RPS 12.06 19.19 37.38 5.13 12.18 14.53 40.93 -55.68%
P/EPS 90.53 145.61 305.88 35.70 93.87 111.81 359.32 -60.07%
EY 1.10 0.69 0.33 2.80 1.07 0.89 0.28 148.76%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 5.67 12.77 13.00 7.86 13.91 0.00 17.67 -53.09%

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