[GDEX] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -96.42%
YoY- -96.13%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 109,421 108,609 104,544 88,244 87,392 83,040 82,289 20.81%
PBT 9,682 9,636 9,312 134 7,640 6,654 4,142 75.67%
Tax -2,938 -2,240 -1,165 -115 -1,772 -1,893 5,745 -
NP 6,744 7,396 8,147 19 5,868 4,761 9,887 -22.42%
-
NP to SH 6,916 7,194 7,999 210 5,868 4,761 9,887 -21.11%
-
Tax Rate 30.34% 23.25% 12.51% 85.82% 23.19% 28.45% -138.70% -
Total Cost 102,677 101,213 96,397 88,225 81,524 78,279 72,402 26.09%
-
Net Worth 518,700 507,726 507,726 507,726 483,409 507,724 434,611 12.45%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 11,282 - - - 13,581 -
Div Payout % - - 141.05% - - - 137.37% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 518,700 507,726 507,726 507,726 483,409 507,724 434,611 12.45%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,388 5,641,388 5,641,388 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.16% 6.81% 7.79% 0.02% 6.71% 5.73% 12.01% -
ROE 1.33% 1.42% 1.58% 0.04% 1.21% 0.94% 2.27% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.90 1.93 1.85 1.56 1.63 1.47 1.51 16.47%
EPS 0.12 0.13 0.14 0.00 0.10 0.08 0.18 -23.59%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.13%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.91 1.89 1.82 1.54 1.52 1.45 1.43 21.17%
EPS 0.12 0.13 0.14 0.00 0.10 0.08 0.17 -20.63%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.24 -
NAPS 0.0904 0.0885 0.0885 0.0885 0.0843 0.0885 0.0758 12.40%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.40 0.33 0.355 0.155 0.27 0.285 0.265 -
P/RPS 21.07 17.14 19.16 9.91 16.59 19.36 17.50 13.11%
P/EPS 333.33 258.78 250.37 4,163.90 247.14 337.70 145.61 73.26%
EY 0.30 0.39 0.40 0.02 0.40 0.30 0.69 -42.46%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.94 -
P/NAPS 4.44 3.67 3.94 1.72 3.00 3.17 3.31 21.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 25/08/20 27/05/20 20/02/20 18/11/19 26/08/19 -
Price 0.375 0.435 0.39 0.445 0.24 0.285 0.275 -
P/RPS 19.75 22.59 21.05 28.45 14.75 19.36 18.16 5.72%
P/EPS 312.50 341.12 275.05 11,954.42 219.68 337.70 151.11 61.96%
EY 0.32 0.29 0.36 0.01 0.46 0.30 0.66 -38.14%
DY 0.00 0.00 0.51 0.00 0.00 0.00 0.91 -
P/NAPS 4.17 4.83 4.33 4.94 2.67 3.17 3.44 13.62%

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