[GDEX] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -19.32%
YoY- 2557.14%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 104,688 102,859 106,668 105,809 109,421 108,609 104,544 0.09%
PBT 12,450 10,975 9,909 7,051 9,682 9,636 9,312 21.29%
Tax -3,709 -1,792 -2,875 -2,197 -2,938 -2,240 -1,165 115.95%
NP 8,741 9,183 7,034 4,854 6,744 7,396 8,147 4.79%
-
NP to SH 7,284 9,468 6,396 5,580 6,916 7,194 7,999 -6.03%
-
Tax Rate 29.79% 16.33% 29.01% 31.16% 30.34% 23.25% 12.51% -
Total Cost 95,947 93,676 99,634 100,955 102,677 101,213 96,397 -0.31%
-
Net Worth 507,726 507,726 507,726 507,726 518,700 507,726 507,726 0.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 11,282 - - - - 11,282 -
Div Payout % - 119.17% - - - - 141.05% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 507,726 507,726 507,726 507,726 518,700 507,726 507,726 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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.35% 8.93% 6.59% 4.59% 6.16% 6.81% 7.79% -
ROE 1.43% 1.86% 1.26% 1.10% 1.33% 1.42% 1.58% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.86 1.82 1.89 1.88 1.90 1.93 1.85 0.35%
EPS 0.13 0.17 0.11 0.10 0.12 0.13 0.14 -4.80%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.20 -
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.86 1.82 1.89 1.88 1.94 1.93 1.85 0.35%
EPS 0.13 0.17 0.11 0.10 0.12 0.13 0.14 -4.80%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.09 0.09 0.09 0.09 0.0919 0.09 0.09 0.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.285 0.315 0.35 0.355 0.40 0.33 0.355 -
P/RPS 15.36 17.28 18.51 18.93 21.07 17.14 19.16 -13.66%
P/EPS 220.73 187.69 308.71 358.91 333.33 258.78 250.37 -8.03%
EY 0.45 0.53 0.32 0.28 0.30 0.39 0.40 8.14%
DY 0.00 0.63 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 3.17 3.50 3.89 3.94 4.44 3.67 3.94 -13.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 29/09/21 25/05/21 25/02/21 26/11/20 25/08/20 -
Price 0.255 0.30 0.31 0.37 0.375 0.435 0.39 -
P/RPS 13.74 16.45 16.40 19.73 19.75 22.59 21.05 -24.69%
P/EPS 197.50 178.75 273.43 374.07 312.50 341.12 275.05 -19.76%
EY 0.51 0.56 0.37 0.27 0.32 0.29 0.36 26.05%
DY 0.00 0.67 0.00 0.00 0.00 0.00 0.51 -
P/NAPS 2.83 3.33 3.44 4.11 4.17 4.83 4.33 -24.62%

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