[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -78.69%
YoY- 35.3%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 196,751 144,928 93,839 43,741 158,703 117,105 77,408 86.56%
PBT 31,306 20,902 13,628 5,622 24,272 17,295 11,678 93.32%
Tax -3,010 -2,102 -1,434 -639 -887 214 727 -
NP 28,296 18,800 12,194 4,983 23,385 17,509 12,405 73.54%
-
NP to SH 28,296 18,800 12,194 4,983 23,385 17,509 12,405 73.54%
-
Tax Rate 9.61% 10.06% 10.52% 11.37% 3.65% -1.24% -6.23% -
Total Cost 168,455 126,128 81,645 38,758 135,318 99,596 65,003 88.99%
-
Net Worth 128,466 126,871 0 101,349 99,867 89,166 80,032 37.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 11,678 - - - 9,404 - - -
Div Payout % 41.27% - - - 40.21% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,466 126,871 0 101,349 99,867 89,166 80,032 37.21%
NOSH 1,167,874 1,153,374 846,805 844,576 832,229 810,601 800,322 28.74%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.38% 12.97% 12.99% 11.39% 14.74% 14.95% 16.03% -
ROE 22.03% 14.82% 0.00% 4.92% 23.42% 19.64% 15.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.85 12.57 11.08 5.18 19.07 14.45 9.67 44.95%
EPS 2.43 1.63 1.08 0.59 2.15 2.16 1.55 35.06%
DPS 1.00 0.00 0.00 0.00 1.13 0.00 0.00 -
NAPS 0.11 0.11 0.00 0.12 0.12 0.11 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 844,576
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.49 2.57 1.66 0.78 2.81 2.08 1.37 86.84%
EPS 0.50 0.33 0.22 0.09 0.41 0.31 0.22 73.12%
DPS 0.21 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.0228 0.0225 0.00 0.018 0.0177 0.0158 0.0142 37.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.37 1.65 2.10 2.03 2.19 1.78 1.15 -
P/RPS 8.13 13.13 18.95 39.20 11.48 12.32 11.89 -22.44%
P/EPS 56.54 101.23 145.83 344.07 77.94 82.41 74.19 -16.60%
EY 1.77 0.99 0.69 0.29 1.28 1.21 1.35 19.85%
DY 0.73 0.00 0.00 0.00 0.52 0.00 0.00 -
P/NAPS 12.45 15.00 0.00 16.92 18.25 16.18 11.50 5.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 19/02/14 -
Price 0.865 1.53 1.61 2.12 2.20 1.76 1.64 -
P/RPS 5.13 12.18 14.53 40.93 11.54 12.18 16.96 -55.03%
P/EPS 35.70 93.87 111.81 359.32 78.29 81.48 105.81 -51.63%
EY 2.80 1.07 0.89 0.28 1.28 1.23 0.95 105.97%
DY 1.16 0.00 0.00 0.00 0.51 0.00 0.00 -
P/NAPS 7.86 13.91 0.00 17.67 18.33 16.00 16.40 -38.84%

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