[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 46.29%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 145,226 68,767 250,510 185,643 124,166 58,017 219,757 -24.07%
PBT 21,344 9,321 44,474 29,844 20,480 9,620 40,183 -34.33%
Tax -6,861 -1,427 -7,645 -4,528 -3,175 -1,514 -5,739 12.60%
NP 14,483 7,894 36,829 25,316 17,305 8,106 34,444 -43.78%
-
NP to SH 14,483 7,894 36,829 25,316 17,305 8,106 34,444 -43.78%
-
Tax Rate 32.14% 15.31% 17.19% 15.17% 15.50% 15.74% 14.28% -
Total Cost 130,743 60,873 213,681 160,327 106,861 49,911 185,313 -20.69%
-
Net Worth 446,098 446,098 446,098 416,624 401,475 398,430 362,568 14.77%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 13,940 - - - 12,948 -
Div Payout % - - 37.85% - - - 37.59% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 446,098 446,098 446,098 416,624 401,475 398,430 362,568 14.77%
NOSH 5,576,236 5,576,236 5,576,236 1,394,050 1,384,400 1,373,898 1,294,887 163.98%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.97% 11.48% 14.70% 13.64% 13.94% 13.97% 15.67% -
ROE 3.25% 1.77% 8.26% 6.08% 4.31% 2.03% 9.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.60 1.23 4.49 13.37 8.97 4.22 16.97 -71.26%
EPS 0.26 0.14 0.66 1.83 1.25 0.59 2.66 -78.69%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 1.00 -
NAPS 0.08 0.08 0.08 0.30 0.29 0.29 0.28 -56.52%
Adjusted Per Share Value based on latest NOSH - 1,394,050
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.53 1.20 4.37 3.24 2.17 1.01 3.83 -24.09%
EPS 0.25 0.14 0.64 0.44 0.30 0.14 0.60 -44.12%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.23 -
NAPS 0.0778 0.0778 0.0778 0.0726 0.07 0.0695 0.0632 14.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.605 0.635 0.625 2.05 1.69 1.74 1.54 -
P/RPS 23.23 51.49 13.91 15.34 18.84 41.20 9.07 86.87%
P/EPS 232.94 448.56 94.63 112.46 135.20 294.92 57.89 152.34%
EY 0.43 0.22 1.06 0.89 0.74 0.34 1.73 -60.36%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.65 -
P/NAPS 7.56 7.94 7.81 6.83 5.83 6.00 5.50 23.55%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 26/08/16 -
Price 0.62 0.63 0.68 3.03 1.59 1.69 1.51 -
P/RPS 23.81 51.09 15.14 22.67 17.73 40.02 8.90 92.36%
P/EPS 238.71 445.03 102.96 166.22 127.20 286.44 56.77 159.83%
EY 0.42 0.22 0.97 0.60 0.79 0.35 1.76 -61.42%
DY 0.00 0.00 0.37 0.00 0.00 0.00 0.66 -
P/NAPS 7.75 7.88 8.50 10.10 5.48 5.83 5.39 27.30%

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