[GDEX] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 38.13%
YoY- -35.85%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 235,287 157,318 74,509 292,988 218,628 145,226 68,767 127.23%
PBT 28,233 23,975 9,362 44,607 30,536 21,344 9,321 109.48%
Tax -5,650 -6,817 -2,890 -20,980 -13,431 -6,861 -1,427 150.48%
NP 22,583 17,158 6,472 23,627 17,105 14,483 7,894 101.65%
-
NP to SH 22,583 17,158 6,472 23,627 17,105 14,483 7,894 101.65%
-
Tax Rate 20.01% 28.43% 30.87% 47.03% 43.98% 32.14% 15.31% -
Total Cost 212,704 140,160 68,037 269,361 201,523 130,743 60,873 130.44%
-
Net Worth 504,236 504,236 454,754 446,897 447,332 446,098 446,098 8.51%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 11,172 - - - -
Div Payout % - - - 47.29% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 504,236 504,236 454,754 446,897 447,332 446,098 446,098 8.51%
NOSH 5,641,388 5,602,624 5,602,624 5,602,624 5,602,624 5,576,236 5,576,236 0.77%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.60% 10.91% 8.69% 8.06% 7.82% 9.97% 11.48% -
ROE 4.48% 3.40% 1.42% 5.29% 3.82% 3.25% 1.77% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.20 2.81 1.31 5.24 3.91 2.60 1.23 126.92%
EPS 0.40 0.31 0.12 0.42 0.31 0.26 0.14 101.48%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.08 8.17%
Adjusted Per Share Value based on latest NOSH - 5,602,624
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.17 2.79 1.32 5.19 3.88 2.57 1.22 127.07%
EPS 0.40 0.30 0.11 0.42 0.30 0.26 0.14 101.48%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0894 0.0894 0.0806 0.0792 0.0793 0.0791 0.0791 8.51%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.345 0.265 0.42 0.405 0.525 0.605 0.635 -
P/RPS 8.22 9.44 32.04 7.72 13.43 23.23 51.49 -70.60%
P/EPS 85.59 86.53 368.89 95.76 171.62 232.94 448.56 -66.88%
EY 1.17 1.16 0.27 1.04 0.58 0.43 0.22 204.98%
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 3.83 2.94 5.25 5.06 6.56 7.56 7.94 -38.52%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 25/02/19 29/11/18 30/08/18 14/05/18 22/02/18 20/11/17 -
Price 0.28 0.305 0.30 0.42 0.525 0.62 0.63 -
P/RPS 6.67 10.86 22.89 8.01 13.43 23.81 51.09 -74.29%
P/EPS 69.47 99.59 263.49 99.30 171.62 238.71 445.03 -71.04%
EY 1.44 1.00 0.38 1.01 0.58 0.42 0.22 250.31%
DY 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
P/NAPS 3.11 3.39 3.75 5.25 6.56 7.75 7.88 -46.22%

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