[GDB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 72.16%
YoY- -77.27%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 319,649 238,596 157,559 71,265 510,055 445,219 316,467 0.66%
PBT 10,930 4,679 2,502 831 21,796 20,170 14,998 -18.97%
Tax -2,596 -1,786 -889 -370 -5,557 -5,598 -4,162 -26.93%
NP 8,334 2,893 1,613 461 16,239 14,572 10,836 -16.01%
-
NP to SH 8,034 3,450 2,004 667 17,198 15,179 11,245 -20.03%
-
Tax Rate 23.75% 38.17% 35.53% 44.52% 25.50% 27.75% 27.75% -
Total Cost 311,315 235,703 155,946 70,804 493,816 430,647 305,631 1.23%
-
Net Worth 168,750 159,375 159,375 159,375 159,375 159,375 149,999 8.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 168,750 159,375 159,375 159,375 159,375 159,375 149,999 8.14%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.61% 1.21% 1.02% 0.65% 3.18% 3.27% 3.42% -
ROE 4.76% 2.16% 1.26% 0.42% 10.79% 9.52% 7.50% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.10 25.45 16.81 7.60 54.41 47.49 33.76 0.66%
EPS 0.86 0.37 0.21 0.07 1.83 1.62 1.20 -19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.10 25.45 16.81 7.60 54.41 47.49 33.76 0.66%
EPS 0.86 0.37 0.21 0.07 1.83 1.62 1.20 -19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.16 8.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.185 0.205 0.17 0.215 0.235 0.17 0.305 -
P/RPS 0.54 0.81 1.01 2.83 0.43 0.36 0.90 -28.79%
P/EPS 21.59 55.71 79.53 302.19 12.81 10.50 25.43 -10.31%
EY 4.63 1.80 1.26 0.33 7.81 9.52 3.93 11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 1.00 1.26 1.38 1.00 1.91 -33.67%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 20/11/23 23/08/23 24/05/23 27/02/23 29/11/22 23/08/22 -
Price 0.195 0.19 0.225 0.145 0.235 0.22 0.225 -
P/RPS 0.57 0.75 1.34 1.91 0.43 0.46 0.67 -10.18%
P/EPS 22.75 51.63 105.26 203.80 12.81 13.59 18.76 13.67%
EY 4.39 1.94 0.95 0.49 7.81 7.36 5.33 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.32 0.85 1.38 1.29 1.41 -16.24%

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