[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -78.57%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 292,988 218,628 145,226 68,767 250,510 185,643 124,166 77.52%
PBT 44,607 30,536 21,344 9,321 44,474 29,844 20,480 68.26%
Tax -20,980 -13,431 -6,861 -1,427 -7,645 -4,528 -3,175 253.35%
NP 23,627 17,105 14,483 7,894 36,829 25,316 17,305 23.14%
-
NP to SH 23,627 17,105 14,483 7,894 36,829 25,316 17,305 23.14%
-
Tax Rate 47.03% 43.98% 32.14% 15.31% 17.19% 15.17% 15.50% -
Total Cost 269,361 201,523 130,743 60,873 213,681 160,327 106,861 85.52%
-
Net Worth 446,897 447,332 446,098 446,098 446,098 416,624 401,475 7.42%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,172 - - - 13,940 - - -
Div Payout % 47.29% - - - 37.85% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 446,897 447,332 446,098 446,098 446,098 416,624 401,475 7.42%
NOSH 5,602,624 5,602,624 5,576,236 5,576,236 5,576,236 1,394,050 1,384,400 154.60%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.06% 7.82% 9.97% 11.48% 14.70% 13.64% 13.94% -
ROE 5.29% 3.82% 3.25% 1.77% 8.26% 6.08% 4.31% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.24 3.91 2.60 1.23 4.49 13.37 8.97 -30.18%
EPS 0.42 0.31 0.26 0.14 0.66 1.83 1.25 -51.76%
DPS 0.20 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.30 0.29 -57.72%
Adjusted Per Share Value based on latest NOSH - 5,576,236
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.19 3.88 2.57 1.22 4.44 3.29 2.20 77.49%
EPS 0.42 0.30 0.26 0.14 0.65 0.45 0.31 22.50%
DPS 0.20 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.0792 0.0793 0.0791 0.0791 0.0791 0.0739 0.0712 7.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.405 0.525 0.605 0.635 0.625 2.05 1.69 -
P/RPS 7.72 13.43 23.23 51.49 13.91 15.34 18.84 -44.92%
P/EPS 95.76 171.62 232.94 448.56 94.63 112.46 135.20 -20.59%
EY 1.04 0.58 0.43 0.22 1.06 0.89 0.74 25.54%
DY 0.49 0.00 0.00 0.00 0.40 0.00 0.00 -
P/NAPS 5.06 6.56 7.56 7.94 7.81 6.83 5.83 -9.03%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 14/05/18 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 -
Price 0.42 0.525 0.62 0.63 0.68 3.03 1.59 -
P/RPS 8.01 13.43 23.81 51.09 15.14 22.67 17.73 -41.20%
P/EPS 99.30 171.62 238.71 445.03 102.96 166.22 127.20 -15.25%
EY 1.01 0.58 0.42 0.22 0.97 0.60 0.79 17.84%
DY 0.48 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 5.25 6.56 7.75 7.88 8.50 10.10 5.48 -2.82%

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