[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 36.3%
YoY- 394.22%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 185,420 91,887 638,054 533,366 430,507 323,839 218,030 -10.26%
PBT -6,877 -2,480 59,703 47,253 36,278 26,369 19,318 -
Tax 2,233 958 -15,751 -12,042 -10,250 -7,375 -5,178 -
NP -4,644 -1,522 43,952 35,211 26,028 18,994 14,140 -
-
NP to SH -4,338 -1,899 42,712 35,554 26,086 19,690 14,110 -
-
Tax Rate - - 26.38% 25.48% 28.25% 27.97% 26.80% -
Total Cost 190,064 93,409 594,102 498,155 404,479 304,845 203,890 -4.58%
-
Net Worth 507,726 507,726 507,726 507,726 507,726 507,726 518,700 -1.41%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 507,726 507,726 507,726 507,726 507,726 507,726 518,700 -1.41%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -2.50% -1.66% 6.89% 6.60% 6.05% 5.87% 6.49% -
ROE -0.85% -0.37% 8.41% 7.00% 5.14% 3.88% 2.72% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.29 1.63 11.31 9.45 7.63 5.74 3.78 -8.86%
EPS -0.10 -0.03 0.76 0.63 0.46 0.35 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.23 1.60 11.13 9.30 7.51 5.65 3.80 -10.29%
EPS -0.08 -0.03 0.74 0.62 0.45 0.34 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0885 0.0885 0.0885 0.0885 0.0904 -1.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.17 0.22 0.285 0.315 0.35 0.355 0.40 -
P/RPS 5.17 13.51 2.52 3.33 4.59 6.18 10.57 -38.00%
P/EPS -221.08 -653.56 37.64 49.98 75.69 101.71 163.38 -
EY -0.45 -0.15 2.66 2.00 1.32 0.98 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.44 3.17 3.50 3.89 3.94 4.44 -43.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 25/02/22 25/11/21 29/09/21 25/05/21 25/02/21 -
Price 0.155 0.185 0.255 0.30 0.31 0.37 0.375 -
P/RPS 4.72 11.36 2.25 3.17 4.06 6.45 9.91 -39.09%
P/EPS -201.57 -549.58 33.68 47.60 67.04 106.01 153.17 -
EY -0.50 -0.18 2.97 2.10 1.49 0.94 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.06 2.83 3.33 3.44 4.11 4.17 -44.67%

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