[GDEX] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -37.74%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 64,867 61,477 66,149 58,017 58,862 53,944 55,485 10.98%
PBT 14,630 9,364 10,860 9,620 15,437 8,327 9,239 35.89%
Tax -3,117 -1,353 -1,661 -1,514 -2,418 -996 -1,435 67.80%
NP 11,513 8,011 9,199 8,106 13,019 7,331 7,804 29.62%
-
NP to SH 11,513 8,011 9,199 8,106 13,019 7,331 7,804 29.62%
-
Tax Rate 21.31% 14.45% 15.29% 15.74% 15.66% 11.96% 15.53% -
Total Cost 53,354 53,466 56,950 49,911 45,843 46,613 47,681 7.78%
-
Net Worth 446,098 416,624 398,165 398,430 387,800 359,885 161,034 97.36%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,940 - - - 13,850 - - -
Div Payout % 121.09% - - - 106.38% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 446,098 416,624 398,165 398,430 387,800 359,885 161,034 97.36%
NOSH 5,576,236 1,394,050 1,372,985 1,373,898 1,385,000 1,332,909 1,238,730 172.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.75% 13.03% 13.91% 13.97% 22.12% 13.59% 14.07% -
ROE 2.58% 1.92% 2.31% 2.03% 3.36% 2.04% 4.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.16 4.43 4.82 4.22 4.25 4.05 4.48 -59.40%
EPS 0.21 0.58 0.67 0.59 0.94 0.55 0.63 -51.95%
DPS 0.25 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.08 0.30 0.29 0.29 0.28 0.27 0.13 -27.67%
Adjusted Per Share Value based on latest NOSH - 1,373,898
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.13 1.07 1.15 1.01 1.03 0.94 0.97 10.72%
EPS 0.20 0.14 0.16 0.14 0.23 0.13 0.14 26.87%
DPS 0.24 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.0778 0.0726 0.0694 0.0695 0.0676 0.0628 0.0281 97.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.625 2.05 1.69 1.74 1.54 1.56 1.73 -
P/RPS 53.73 46.31 35.08 41.20 36.24 38.55 38.62 24.64%
P/EPS 302.71 355.38 252.24 294.92 163.83 283.64 274.60 6.71%
EY 0.33 0.28 0.40 0.34 0.61 0.35 0.36 -5.64%
DY 0.40 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 7.81 6.83 5.83 6.00 5.50 5.78 13.31 -29.93%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 23/05/17 22/02/17 24/11/16 26/08/16 26/05/16 24/02/16 -
Price 0.68 3.03 1.59 1.69 1.51 1.53 1.66 -
P/RPS 58.46 68.45 33.00 40.02 35.53 37.80 37.06 35.54%
P/EPS 329.35 525.27 237.31 286.44 160.64 278.18 263.49 16.05%
EY 0.30 0.19 0.42 0.35 0.62 0.36 0.38 -14.59%
DY 0.37 0.00 0.00 0.00 0.66 0.00 0.00 -
P/NAPS 8.50 10.10 5.48 5.83 5.39 5.67 12.77 -23.78%

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