[GDB] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 132.87%
YoY- -53.29%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 163,995 91,092 44,476 319,649 238,596 157,559 71,265 74.03%
PBT 24,740 8,596 2,809 10,930 4,679 2,502 831 854.65%
Tax -7,541 -2,425 -801 -2,596 -1,786 -889 -370 642.05%
NP 17,199 6,171 2,008 8,334 2,893 1,613 461 1009.18%
-
NP to SH 17,218 6,182 2,021 8,034 3,450 2,004 667 768.29%
-
Tax Rate 30.48% 28.21% 28.52% 23.75% 38.17% 35.53% 44.52% -
Total Cost 146,796 84,921 42,468 311,315 235,703 155,946 70,804 62.37%
-
Net Worth 187,152 178,124 168,750 168,750 159,375 159,375 159,375 11.27%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 187,152 178,124 168,750 168,750 159,375 159,375 159,375 11.27%
NOSH 935,760 937,500 937,500 937,500 937,500 937,500 937,500 -0.12%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.49% 6.77% 4.51% 2.61% 1.21% 1.02% 0.65% -
ROE 9.20% 3.47% 1.20% 4.76% 2.16% 1.26% 0.42% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.53 9.72 4.74 34.10 25.45 16.81 7.60 74.30%
EPS 1.84 0.66 0.22 0.86 0.37 0.21 0.07 778.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.17 0.17 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.53 9.74 4.76 34.18 25.51 16.85 7.62 74.00%
EPS 1.84 0.66 0.22 0.86 0.37 0.21 0.07 778.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.1905 0.1804 0.1804 0.1704 0.1704 0.1704 11.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.31 0.365 0.255 0.185 0.205 0.17 0.215 -
P/RPS 1.77 3.76 5.38 0.54 0.81 1.01 2.83 -26.80%
P/EPS 16.85 55.35 118.29 21.59 55.71 79.53 302.19 -85.32%
EY 5.94 1.81 0.85 4.63 1.80 1.26 0.33 583.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.92 1.42 1.03 1.21 1.00 1.26 14.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 23/05/24 28/02/24 20/11/23 23/08/23 24/05/23 -
Price 0.295 0.32 0.30 0.195 0.19 0.225 0.145 -
P/RPS 1.68 3.29 6.32 0.57 0.75 1.34 1.91 -8.17%
P/EPS 16.03 48.53 139.16 22.75 51.63 105.26 203.80 -81.55%
EY 6.24 2.06 0.72 4.39 1.94 0.95 0.49 442.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 1.67 1.08 1.12 1.32 0.85 43.93%

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