[GDEX] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -16.53%
YoY- -28.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 74,509 74,360 73,402 76,459 68,767 64,867 61,477 13.66%
PBT 9,362 14,071 9,192 12,023 9,321 14,630 9,364 -0.01%
Tax -2,890 -7,549 -6,570 -5,434 -1,427 -3,117 -1,353 65.78%
NP 6,472 6,522 2,622 6,589 7,894 11,513 8,011 -13.24%
-
NP to SH 6,472 6,522 2,622 6,589 7,894 11,513 8,011 -13.24%
-
Tax Rate 30.87% 53.65% 71.48% 45.20% 15.31% 21.31% 14.45% -
Total Cost 68,037 67,838 70,780 69,870 60,873 53,354 53,466 17.41%
-
Net Worth 454,754 446,897 447,332 446,098 446,098 446,098 416,624 6.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 11,172 - - - 13,940 - -
Div Payout % - 171.30% - - - 121.09% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 454,754 446,897 447,332 446,098 446,098 446,098 416,624 6.00%
NOSH 5,602,624 5,602,624 5,602,624 5,576,236 5,576,236 5,576,236 1,394,050 152.56%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.69% 8.77% 3.57% 8.62% 11.48% 17.75% 13.03% -
ROE 1.42% 1.46% 0.59% 1.48% 1.77% 2.58% 1.92% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.31 1.33 1.31 1.37 1.23 1.16 4.43 -55.58%
EPS 0.12 0.12 0.05 0.12 0.14 0.21 0.58 -64.98%
DPS 0.00 0.20 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.30 -58.53%
Adjusted Per Share Value based on latest NOSH - 5,576,236
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.30 1.30 1.28 1.33 1.20 1.13 1.07 13.84%
EPS 0.11 0.11 0.05 0.11 0.14 0.20 0.14 -14.83%
DPS 0.00 0.19 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.0793 0.0779 0.078 0.0778 0.0778 0.0778 0.0726 6.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.42 0.405 0.525 0.605 0.635 0.625 2.05 -
P/RPS 32.04 30.43 39.99 44.12 51.49 53.73 46.31 -21.75%
P/EPS 368.89 346.89 1,119.61 512.01 448.56 302.71 355.38 2.51%
EY 0.27 0.29 0.09 0.20 0.22 0.33 0.28 -2.39%
DY 0.00 0.49 0.00 0.00 0.00 0.40 0.00 -
P/NAPS 5.25 5.06 6.56 7.56 7.94 7.81 6.83 -16.07%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 14/05/18 22/02/18 20/11/17 30/08/17 23/05/17 -
Price 0.30 0.42 0.525 0.62 0.63 0.68 3.03 -
P/RPS 22.89 31.55 39.99 45.22 51.09 58.46 68.45 -51.78%
P/EPS 263.49 359.74 1,119.61 524.70 445.03 329.35 525.27 -36.84%
EY 0.38 0.28 0.09 0.19 0.22 0.30 0.19 58.67%
DY 0.00 0.48 0.00 0.00 0.00 0.37 0.00 -
P/NAPS 3.75 5.25 6.56 7.75 7.88 8.50 10.10 -48.31%

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