[GDEX] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -31.43%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 74,360 73,402 76,459 68,767 64,867 61,477 66,149 8.13%
PBT 14,071 9,192 12,023 9,321 14,630 9,364 10,860 18.90%
Tax -7,549 -6,570 -5,434 -1,427 -3,117 -1,353 -1,661 175.13%
NP 6,522 2,622 6,589 7,894 11,513 8,011 9,199 -20.53%
-
NP to SH 6,522 2,622 6,589 7,894 11,513 8,011 9,199 -20.53%
-
Tax Rate 53.65% 71.48% 45.20% 15.31% 21.31% 14.45% 15.29% -
Total Cost 67,838 70,780 69,870 60,873 53,354 53,466 56,950 12.40%
-
Net Worth 446,897 447,332 446,098 446,098 446,098 416,624 398,165 8.02%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 11,172 - - - 13,940 - - -
Div Payout % 171.30% - - - 121.09% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 446,897 447,332 446,098 446,098 446,098 416,624 398,165 8.02%
NOSH 5,602,624 5,602,624 5,576,236 5,576,236 5,576,236 1,394,050 1,372,985 156.01%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.77% 3.57% 8.62% 11.48% 17.75% 13.03% 13.91% -
ROE 1.46% 0.59% 1.48% 1.77% 2.58% 1.92% 2.31% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.33 1.31 1.37 1.23 1.16 4.43 4.82 -57.71%
EPS 0.12 0.05 0.12 0.14 0.21 0.58 0.67 -68.32%
DPS 0.20 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.30 0.29 -57.72%
Adjusted Per Share Value based on latest NOSH - 5,576,236
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.32 1.30 1.36 1.22 1.15 1.09 1.17 8.39%
EPS 0.12 0.05 0.12 0.14 0.20 0.14 0.16 -17.49%
DPS 0.20 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.0792 0.0793 0.0791 0.0791 0.0791 0.0739 0.0706 7.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.405 0.525 0.605 0.635 0.625 2.05 1.69 -
P/RPS 30.43 39.99 44.12 51.49 53.73 46.31 35.08 -9.06%
P/EPS 346.89 1,119.61 512.01 448.56 302.71 355.38 252.24 23.73%
EY 0.29 0.09 0.20 0.22 0.33 0.28 0.40 -19.34%
DY 0.49 0.00 0.00 0.00 0.40 0.00 0.00 -
P/NAPS 5.06 6.56 7.56 7.94 7.81 6.83 5.83 -9.03%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 14/05/18 22/02/18 20/11/17 30/08/17 23/05/17 22/02/17 -
Price 0.42 0.525 0.62 0.63 0.68 3.03 1.59 -
P/RPS 31.55 39.99 45.22 51.09 58.46 68.45 33.00 -2.95%
P/EPS 359.74 1,119.61 524.70 445.03 329.35 525.27 237.31 32.06%
EY 0.28 0.09 0.19 0.22 0.30 0.19 0.42 -23.74%
DY 0.48 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 5.25 6.56 7.75 7.88 8.50 10.10 5.48 -2.82%

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