[GDEX] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 48.03%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 93,533 91,887 104,688 102,859 106,668 105,809 109,421 -9.95%
PBT -4,397 -2,480 12,450 10,975 9,909 7,051 9,682 -
Tax 1,275 958 -3,709 -1,792 -2,875 -2,197 -2,938 -
NP -3,122 -1,522 8,741 9,183 7,034 4,854 6,744 -
-
NP to SH -2,723 -1,899 7,284 9,468 6,396 5,580 6,916 -
-
Tax Rate - - 29.79% 16.33% 29.01% 31.16% 30.34% -
Total Cost 96,655 93,409 95,947 93,676 99,634 100,955 102,677 -3.95%
-
Net Worth 507,726 507,726 507,726 507,726 507,726 507,726 518,700 -1.41%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 11,282 - - - -
Div Payout % - - - 119.17% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 507,726 507,726 507,726 507,726 507,726 507,726 518,700 -1.41%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -3.34% -1.66% 8.35% 8.93% 6.59% 4.59% 6.16% -
ROE -0.54% -0.37% 1.43% 1.86% 1.26% 1.10% 1.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.66 1.63 1.86 1.82 1.89 1.88 1.90 -8.63%
EPS -0.07 -0.03 0.13 0.17 0.11 0.10 0.12 -
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.63 1.60 1.83 1.79 1.86 1.84 1.91 -10.05%
EPS -0.05 -0.03 0.13 0.17 0.11 0.10 0.12 -
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0885 0.0885 0.0885 0.0885 0.0904 -1.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.17 0.22 0.285 0.315 0.35 0.355 0.40 -
P/RPS 10.25 13.51 15.36 17.28 18.51 18.93 21.07 -38.22%
P/EPS -352.20 -653.56 220.73 187.69 308.71 358.91 333.33 -
EY -0.28 -0.15 0.45 0.53 0.32 0.28 0.30 -
DY 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
P/NAPS 1.89 2.44 3.17 3.50 3.89 3.94 4.44 -43.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 25/02/22 25/11/21 29/09/21 25/05/21 25/02/21 -
Price 0.155 0.185 0.255 0.30 0.31 0.37 0.375 -
P/RPS 9.35 11.36 13.74 16.45 16.40 19.73 19.75 -39.34%
P/EPS -321.12 -549.58 197.50 178.75 273.43 374.07 312.50 -
EY -0.31 -0.18 0.51 0.56 0.37 0.27 0.32 -
DY 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
P/NAPS 1.72 2.06 2.83 3.33 3.44 4.11 4.17 -44.67%

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