[GDEX] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -8.39%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 55,485 51,466 51,823 51,089 50,098 43,741 41,598 21.10%
PBT 9,239 7,180 10,404 7,274 8,006 5,622 6,977 20.52%
Tax -1,435 -890 -908 -668 -795 -639 -1,101 19.26%
NP 7,804 6,290 9,496 6,606 7,211 4,983 5,876 20.76%
-
NP to SH 7,804 6,290 9,496 6,606 7,211 4,983 5,876 20.76%
-
Tax Rate 15.53% 12.40% 8.73% 9.18% 9.93% 11.37% 15.78% -
Total Cost 47,681 45,176 42,327 44,483 42,887 38,758 35,722 21.16%
-
Net Worth 161,034 147,999 133,577 132,119 111,598 101,349 100,731 36.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 12,143 - - - 9,485 -
Div Payout % - - 127.88% - - - 161.43% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 161,034 147,999 133,577 132,119 111,598 101,349 100,731 36.60%
NOSH 1,238,730 1,233,333 1,214,342 1,201,090 858,452 844,576 839,428 29.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.07% 12.22% 18.32% 12.93% 14.39% 11.39% 14.13% -
ROE 4.85% 4.25% 7.11% 5.00% 6.46% 4.92% 5.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.48 4.17 4.27 4.25 5.84 5.18 4.96 -6.54%
EPS 0.63 0.51 0.79 0.55 0.84 0.59 0.53 12.17%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.13 -
NAPS 0.13 0.12 0.11 0.11 0.13 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 1,201,090
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.97 0.90 0.90 0.89 0.87 0.76 0.73 20.80%
EPS 0.14 0.11 0.17 0.12 0.13 0.09 0.10 25.06%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.17 -
NAPS 0.0281 0.0258 0.0233 0.023 0.0195 0.0177 0.0176 36.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.73 1.13 1.37 1.65 2.10 2.03 2.19 -
P/RPS 38.62 27.08 32.10 38.79 35.98 39.20 44.19 -8.56%
P/EPS 274.60 221.57 175.19 300.00 250.00 344.07 312.86 -8.30%
EY 0.36 0.45 0.57 0.33 0.40 0.29 0.32 8.14%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.52 -
P/NAPS 13.31 9.42 12.45 15.00 16.15 16.92 18.25 -18.93%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 28/08/15 22/05/15 12/02/15 13/11/14 28/08/14 -
Price 1.66 1.56 0.865 1.53 1.61 2.12 2.20 -
P/RPS 37.06 37.38 20.27 35.97 27.59 40.93 44.39 -11.30%
P/EPS 263.49 305.88 110.62 278.18 191.67 359.32 314.29 -11.06%
EY 0.38 0.33 0.90 0.36 0.52 0.28 0.32 12.10%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.51 -
P/NAPS 12.77 13.00 7.86 13.91 12.38 17.67 18.33 -21.36%

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