[GDEX] QoQ Quarter Result on 30-Jun-2017 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 43.71%
YoY- -11.57%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 73,402 76,459 68,767 64,867 61,477 66,149 58,017 16.99%
PBT 9,192 12,023 9,321 14,630 9,364 10,860 9,620 -2.99%
Tax -6,570 -5,434 -1,427 -3,117 -1,353 -1,661 -1,514 166.28%
NP 2,622 6,589 7,894 11,513 8,011 9,199 8,106 -52.91%
-
NP to SH 2,622 6,589 7,894 11,513 8,011 9,199 8,106 -52.91%
-
Tax Rate 71.48% 45.20% 15.31% 21.31% 14.45% 15.29% 15.74% -
Total Cost 70,780 69,870 60,873 53,354 53,466 56,950 49,911 26.25%
-
Net Worth 447,332 446,098 446,098 446,098 416,624 398,165 398,430 8.03%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 13,940 - - - -
Div Payout % - - - 121.09% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 447,332 446,098 446,098 446,098 416,624 398,165 398,430 8.03%
NOSH 5,602,624 5,576,236 5,576,236 5,576,236 1,394,050 1,372,985 1,373,898 155.46%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.57% 8.62% 11.48% 17.75% 13.03% 13.91% 13.97% -
ROE 0.59% 1.48% 1.77% 2.58% 1.92% 2.31% 2.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.31 1.37 1.23 1.16 4.43 4.82 4.22 -54.18%
EPS 0.05 0.12 0.14 0.21 0.58 0.67 0.59 -80.73%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.30 0.29 0.29 -57.65%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.28 1.33 1.20 1.13 1.07 1.15 1.01 17.12%
EPS 0.05 0.11 0.14 0.20 0.14 0.16 0.14 -49.69%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.078 0.0778 0.0778 0.0778 0.0726 0.0694 0.0695 8.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.525 0.605 0.635 0.625 2.05 1.69 1.74 -
P/RPS 39.99 44.12 51.49 53.73 46.31 35.08 41.20 -1.96%
P/EPS 1,119.61 512.01 448.56 302.71 355.38 252.24 294.92 143.55%
EY 0.09 0.20 0.22 0.33 0.28 0.40 0.34 -58.80%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 6.56 7.56 7.94 7.81 6.83 5.83 6.00 6.13%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 -
Price 0.525 0.62 0.63 0.68 3.03 1.59 1.69 -
P/RPS 39.99 45.22 51.09 58.46 68.45 33.00 40.02 -0.05%
P/EPS 1,119.61 524.70 445.03 329.35 525.27 237.31 286.44 148.34%
EY 0.09 0.19 0.22 0.30 0.19 0.42 0.35 -59.59%
DY 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
P/NAPS 6.56 7.75 7.88 8.50 10.10 5.48 5.83 8.19%

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