[GDEX] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -49.23%
YoY- 106.9%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 87,392 83,040 82,289 77,969 82,809 74,509 74,360 11.33%
PBT 7,640 6,654 4,142 4,258 14,613 9,362 14,071 -33.37%
Tax -1,772 -1,893 5,745 1,167 -3,927 -2,890 -7,549 -61.84%
NP 5,868 4,761 9,887 5,425 10,686 6,472 6,522 -6.78%
-
NP to SH 5,868 4,761 9,887 5,425 10,686 6,472 6,522 -6.78%
-
Tax Rate 23.19% 28.45% -138.70% -27.41% 26.87% 30.87% 53.65% -
Total Cost 81,524 78,279 72,402 72,544 72,123 68,037 67,838 12.99%
-
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 13,581 - - - 11,172 -
Div Payout % - - 137.37% - - - 171.30% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 483,409 507,724 434,611 504,236 504,236 454,754 446,897 5.36%
NOSH 5,641,388 5,641,388 5,641,388 5,641,388 5,602,624 5,602,624 5,602,624 0.45%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.71% 5.73% 12.01% 6.96% 12.90% 8.69% 8.77% -
ROE 1.21% 0.94% 2.27% 1.08% 2.12% 1.42% 1.46% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.63 1.47 1.51 1.39 1.48 1.31 1.33 14.48%
EPS 0.10 0.08 0.18 0.10 0.19 0.12 0.12 -11.41%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.20 -
NAPS 0.09 0.09 0.08 0.09 0.09 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 5,641,388
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.55 1.47 1.46 1.38 1.47 1.32 1.32 11.27%
EPS 0.10 0.08 0.18 0.10 0.19 0.11 0.12 -11.41%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.20 -
NAPS 0.0857 0.09 0.077 0.0894 0.0894 0.0806 0.0792 5.38%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.27 0.285 0.265 0.345 0.265 0.42 0.405 -
P/RPS 16.59 19.36 17.50 24.79 17.93 32.04 30.43 -33.18%
P/EPS 247.14 337.70 145.61 356.30 138.94 368.89 346.89 -20.18%
EY 0.40 0.30 0.69 0.28 0.72 0.27 0.29 23.83%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.49 -
P/NAPS 3.00 3.17 3.31 3.83 2.94 5.25 5.06 -29.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 18/11/19 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 -
Price 0.24 0.285 0.275 0.28 0.305 0.30 0.42 -
P/RPS 14.75 19.36 18.16 20.12 20.64 22.89 31.55 -39.67%
P/EPS 219.68 337.70 151.11 289.17 159.91 263.49 359.74 -27.95%
EY 0.46 0.30 0.66 0.35 0.63 0.38 0.28 39.10%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.48 -
P/NAPS 2.67 3.17 3.44 3.11 3.39 3.75 5.25 -36.20%

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