[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 18.1%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 157,318 74,509 292,988 218,628 145,226 68,767 250,510 -26.60%
PBT 23,975 9,362 44,607 30,536 21,344 9,321 44,474 -33.68%
Tax -6,817 -2,890 -20,980 -13,431 -6,861 -1,427 -7,645 -7.33%
NP 17,158 6,472 23,627 17,105 14,483 7,894 36,829 -39.81%
-
NP to SH 17,158 6,472 23,627 17,105 14,483 7,894 36,829 -39.81%
-
Tax Rate 28.43% 30.87% 47.03% 43.98% 32.14% 15.31% 17.19% -
Total Cost 140,160 68,037 269,361 201,523 130,743 60,873 213,681 -24.44%
-
Net Worth 504,236 454,754 446,897 447,332 446,098 446,098 446,098 8.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 11,172 - - - 13,940 -
Div Payout % - - 47.29% - - - 37.85% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 504,236 454,754 446,897 447,332 446,098 446,098 446,098 8.48%
NOSH 5,602,624 5,602,624 5,602,624 5,602,624 5,576,236 5,576,236 5,576,236 0.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.91% 8.69% 8.06% 7.82% 9.97% 11.48% 14.70% -
ROE 3.40% 1.42% 5.29% 3.82% 3.25% 1.77% 8.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.81 1.31 5.24 3.91 2.60 1.23 4.49 -26.77%
EPS 0.31 0.12 0.42 0.31 0.26 0.14 0.66 -39.49%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
NAPS 0.09 0.08 0.08 0.08 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 5,602,624
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.79 1.32 5.19 3.88 2.57 1.22 4.44 -26.57%
EPS 0.30 0.11 0.42 0.30 0.26 0.14 0.65 -40.19%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
NAPS 0.0894 0.0806 0.0792 0.0793 0.0791 0.0791 0.0791 8.47%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.265 0.42 0.405 0.525 0.605 0.635 0.625 -
P/RPS 9.44 32.04 7.72 13.43 23.23 51.49 13.91 -22.71%
P/EPS 86.53 368.89 95.76 171.62 232.94 448.56 94.63 -5.77%
EY 1.16 0.27 1.04 0.58 0.43 0.22 1.06 6.17%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.40 -
P/NAPS 2.94 5.25 5.06 6.56 7.56 7.94 7.81 -47.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 30/08/18 14/05/18 22/02/18 20/11/17 30/08/17 -
Price 0.305 0.30 0.42 0.525 0.62 0.63 0.68 -
P/RPS 10.86 22.89 8.01 13.43 23.81 51.09 15.14 -19.82%
P/EPS 99.59 263.49 99.30 171.62 238.71 445.03 102.96 -2.18%
EY 1.00 0.38 1.01 0.58 0.42 0.22 0.97 2.04%
DY 0.00 0.00 0.48 0.00 0.00 0.00 0.37 -
P/NAPS 3.39 3.75 5.25 6.56 7.75 7.88 8.50 -45.72%

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