[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 31.62%
YoY- 32.03%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 170,432 83,040 317,576 235,287 157,318 74,509 292,988 -30.24%
PBT 14,294 6,654 32,375 28,233 23,975 9,362 44,607 -53.07%
Tax -3,665 -1,893 95 -5,650 -6,817 -2,890 -20,980 -68.65%
NP 10,629 4,761 32,470 22,583 17,158 6,472 23,627 -41.20%
-
NP to SH 10,629 4,761 32,470 22,583 17,158 6,472 23,627 -41.20%
-
Tax Rate 25.64% 28.45% -0.29% 20.01% 28.43% 30.87% 47.03% -
Total Cost 159,803 78,279 285,106 212,704 140,160 68,037 269,361 -29.32%
-
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 13,581 - - - 11,172 -
Div Payout % - - 41.83% - - - 47.29% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
NOSH 5,641,388 5,641,388 5,641,388 5,641,388 5,602,624 5,602,624 5,602,624 0.45%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.24% 5.73% 10.22% 9.60% 10.91% 8.69% 8.06% -
ROE 2.20% 0.94% 7.47% 4.48% 3.40% 1.42% 5.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.17 1.47 5.85 4.20 2.81 1.31 5.24 -28.40%
EPS 0.19 0.08 0.58 0.40 0.31 0.12 0.42 -40.98%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.20 -
NAPS 0.09 0.09 0.08 0.09 0.09 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.97 1.45 5.54 4.10 2.74 1.30 5.11 -30.28%
EPS 0.19 0.08 0.57 0.39 0.30 0.11 0.41 -40.03%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.19 -
NAPS 0.0843 0.0885 0.0758 0.0879 0.0879 0.0793 0.0779 5.38%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.27 0.285 0.265 0.345 0.265 0.42 0.405 -
P/RPS 8.51 19.36 4.53 8.22 9.44 32.04 7.72 6.69%
P/EPS 136.44 337.70 44.34 85.59 86.53 368.89 95.76 26.53%
EY 0.73 0.30 2.26 1.17 1.16 0.27 1.04 -20.96%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.49 -
P/NAPS 3.00 3.17 3.31 3.83 2.94 5.25 5.06 -29.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 18/11/19 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 -
Price 0.24 0.285 0.275 0.28 0.305 0.30 0.42 -
P/RPS 7.56 19.36 4.70 6.67 10.86 22.89 8.01 -3.77%
P/EPS 121.28 337.70 46.01 69.47 99.59 263.49 99.30 14.21%
EY 0.82 0.30 2.17 1.44 1.00 0.38 1.01 -12.93%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.48 -
P/NAPS 2.67 3.17 3.44 3.11 3.39 3.75 5.25 -36.20%

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