[GDEX] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 45.48%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 218,628 145,226 68,767 250,510 185,643 124,166 58,017 142.35%
PBT 30,536 21,344 9,321 44,474 29,844 20,480 9,620 116.13%
Tax -13,431 -6,861 -1,427 -7,645 -4,528 -3,175 -1,514 329.10%
NP 17,105 14,483 7,894 36,829 25,316 17,305 8,106 64.59%
-
NP to SH 17,105 14,483 7,894 36,829 25,316 17,305 8,106 64.59%
-
Tax Rate 43.98% 32.14% 15.31% 17.19% 15.17% 15.50% 15.74% -
Total Cost 201,523 130,743 60,873 213,681 160,327 106,861 49,911 153.77%
-
Net Worth 447,332 446,098 446,098 446,098 416,624 401,475 398,430 8.03%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 13,940 - - - -
Div Payout % - - - 37.85% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 447,332 446,098 446,098 446,098 416,624 401,475 398,430 8.03%
NOSH 5,602,624 5,576,236 5,576,236 5,576,236 1,394,050 1,384,400 1,373,898 155.46%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.82% 9.97% 11.48% 14.70% 13.64% 13.94% 13.97% -
ROE 3.82% 3.25% 1.77% 8.26% 6.08% 4.31% 2.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.91 2.60 1.23 4.49 13.37 8.97 4.22 -4.96%
EPS 0.31 0.26 0.14 0.66 1.83 1.25 0.59 -34.91%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.30 0.29 0.29 -57.65%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.88 2.57 1.22 4.44 3.29 2.20 1.03 142.29%
EPS 0.30 0.26 0.14 0.65 0.45 0.31 0.14 66.28%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.0793 0.0791 0.0791 0.0791 0.0739 0.0712 0.0706 8.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.525 0.605 0.635 0.625 2.05 1.69 1.74 -
P/RPS 13.43 23.23 51.49 13.91 15.34 18.84 41.20 -52.66%
P/EPS 171.62 232.94 448.56 94.63 112.46 135.20 294.92 -30.32%
EY 0.58 0.43 0.22 1.06 0.89 0.74 0.34 42.81%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 6.56 7.56 7.94 7.81 6.83 5.83 6.00 6.13%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 -
Price 0.525 0.62 0.63 0.68 3.03 1.59 1.69 -
P/RPS 13.43 23.81 51.09 15.14 22.67 17.73 40.02 -51.74%
P/EPS 171.62 238.71 445.03 102.96 166.22 127.20 286.44 -28.95%
EY 0.58 0.42 0.22 0.97 0.60 0.79 0.35 40.07%
DY 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
P/NAPS 6.56 7.75 7.88 8.50 10.10 5.48 5.83 8.19%

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