[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 52.02%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 124,166 58,017 219,757 160,895 106,951 51,466 196,751 -26.32%
PBT 20,480 9,620 40,183 24,746 16,419 7,180 31,306 -24.54%
Tax -3,175 -1,514 -5,739 -3,321 -2,325 -890 -3,010 3.60%
NP 17,305 8,106 34,444 21,425 14,094 6,290 28,296 -27.84%
-
NP to SH 17,305 8,106 34,444 21,425 14,094 6,290 28,296 -27.84%
-
Tax Rate 15.50% 15.74% 14.28% 13.42% 14.16% 12.40% 9.61% -
Total Cost 106,861 49,911 185,313 139,470 92,857 45,176 168,455 -26.06%
-
Net Worth 401,475 398,430 362,568 342,292 160,721 147,999 128,466 113.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 12,948 - - - 11,678 -
Div Payout % - - 37.59% - - - 41.27% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 401,475 398,430 362,568 342,292 160,721 147,999 128,466 113.01%
NOSH 1,384,400 1,373,898 1,294,887 1,267,751 1,236,315 1,233,333 1,167,874 11.94%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.94% 13.97% 15.67% 13.32% 13.18% 12.22% 14.38% -
ROE 4.31% 2.03% 9.50% 6.26% 8.77% 4.25% 22.03% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.97 4.22 16.97 12.69 8.65 4.17 16.85 -34.19%
EPS 1.25 0.59 2.66 1.69 1.14 0.51 2.43 -35.67%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.29 0.29 0.28 0.27 0.13 0.12 0.11 90.28%
Adjusted Per Share Value based on latest NOSH - 1,332,909
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.20 1.03 3.90 2.85 1.90 0.91 3.49 -26.37%
EPS 0.31 0.14 0.61 0.38 0.25 0.11 0.50 -27.18%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.21 -
NAPS 0.0712 0.0706 0.0643 0.0607 0.0285 0.0262 0.0228 112.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.69 1.74 1.54 1.56 1.73 1.13 1.37 -
P/RPS 18.84 41.20 9.07 12.29 20.00 27.08 8.13 74.67%
P/EPS 135.20 294.92 57.89 92.31 151.75 221.57 56.54 78.34%
EY 0.74 0.34 1.73 1.08 0.66 0.45 1.77 -43.93%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.73 -
P/NAPS 5.83 6.00 5.50 5.78 13.31 9.42 12.45 -39.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 26/08/16 26/05/16 24/02/16 19/11/15 28/08/15 -
Price 1.59 1.69 1.51 1.53 1.66 1.56 0.865 -
P/RPS 17.73 40.02 8.90 12.06 19.19 37.38 5.13 127.73%
P/EPS 127.20 286.44 56.77 90.53 145.61 305.88 35.70 132.38%
EY 0.79 0.35 1.76 1.10 0.69 0.33 2.80 -56.81%
DY 0.00 0.00 0.66 0.00 0.00 0.00 1.16 -
P/NAPS 5.48 5.83 5.39 5.67 12.77 13.00 7.86 -21.28%

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