[GDEX] QoQ Quarter Result on 31-Dec-2020

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020
Profit Trend
QoQ- -3.86%
YoY- 17.86%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 102,859 106,668 105,809 109,421 108,609 104,544 88,244 10.74%
PBT 10,975 9,909 7,051 9,682 9,636 9,312 134 1780.91%
Tax -1,792 -2,875 -2,197 -2,938 -2,240 -1,165 -115 522.82%
NP 9,183 7,034 4,854 6,744 7,396 8,147 19 6035.56%
-
NP to SH 9,468 6,396 5,580 6,916 7,194 7,999 210 1163.82%
-
Tax Rate 16.33% 29.01% 31.16% 30.34% 23.25% 12.51% 85.82% -
Total Cost 93,676 99,634 100,955 102,677 101,213 96,397 88,225 4.07%
-
Net Worth 507,726 507,726 507,726 518,700 507,726 507,726 507,726 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,282 - - - - 11,282 - -
Div Payout % 119.17% - - - - 141.05% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 507,726 507,726 507,726 518,700 507,726 507,726 507,726 0.00%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.93% 6.59% 4.59% 6.16% 6.81% 7.79% 0.02% -
ROE 1.86% 1.26% 1.10% 1.33% 1.42% 1.58% 0.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.82 1.89 1.88 1.90 1.93 1.85 1.56 10.81%
EPS 0.17 0.11 0.10 0.12 0.13 0.14 0.00 -
DPS 0.20 0.00 0.00 0.00 0.00 0.20 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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.79 1.86 1.84 1.91 1.89 1.82 1.54 10.53%
EPS 0.17 0.11 0.10 0.12 0.13 0.14 0.00 -
DPS 0.20 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.0885 0.0885 0.0885 0.0904 0.0885 0.0885 0.0885 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.315 0.35 0.355 0.40 0.33 0.355 0.155 -
P/RPS 17.28 18.51 18.93 21.07 17.14 19.16 9.91 44.82%
P/EPS 187.69 308.71 358.91 333.33 258.78 250.37 4,163.90 -87.31%
EY 0.53 0.32 0.28 0.30 0.39 0.40 0.02 787.08%
DY 0.63 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 3.50 3.89 3.94 4.44 3.67 3.94 1.72 60.51%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 25/05/21 25/02/21 26/11/20 25/08/20 27/05/20 -
Price 0.30 0.31 0.37 0.375 0.435 0.39 0.445 -
P/RPS 16.45 16.40 19.73 19.75 22.59 21.05 28.45 -30.57%
P/EPS 178.75 273.43 374.07 312.50 341.12 275.05 11,954.42 -93.91%
EY 0.56 0.37 0.27 0.32 0.29 0.36 0.01 1360.14%
DY 0.67 0.00 0.00 0.00 0.00 0.51 0.00 -
P/NAPS 3.33 3.44 4.11 4.17 4.83 4.33 4.94 -23.10%

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