[GDB] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 14.36%
YoY- -38.56%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 86,294 71,265 64,836 128,752 147,509 168,958 144,834 -29.26%
PBT 1,671 831 1,626 5,172 4,442 10,556 11,471 -72.41%
Tax -519 -370 41 -1,436 -1,245 -2,917 -3,157 -70.08%
NP 1,152 461 1,667 3,736 3,197 7,639 8,314 -73.31%
-
NP to SH 1,337 667 2,019 3,934 3,440 7,805 8,498 -70.95%
-
Tax Rate 31.06% 44.52% -2.52% 27.76% 28.03% 27.63% 27.52% -
Total Cost 85,142 70,804 63,169 125,016 144,312 161,319 136,520 -27.06%
-
Net Worth 159,375 159,375 159,375 159,375 149,999 149,999 149,999 4.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 6,562 -
Div Payout % - - - - - - 77.22% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 159,375 159,375 159,375 159,375 149,999 149,999 149,999 4.13%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.33% 0.65% 2.57% 2.90% 2.17% 4.52% 5.74% -
ROE 0.84% 0.42% 1.27% 2.47% 2.29% 5.20% 5.67% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.20 7.60 6.92 13.73 15.73 18.02 15.45 -29.28%
EPS 0.14 0.07 0.22 0.42 0.37 0.83 0.91 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.17 0.17 0.17 0.17 0.16 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 937,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.23 7.62 6.93 13.77 15.77 18.07 15.49 -29.25%
EPS 0.14 0.07 0.22 0.42 0.37 0.83 0.91 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.1704 0.1704 0.1704 0.1704 0.1604 0.1604 0.1604 4.12%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.17 0.215 0.235 0.17 0.305 0.415 0.44 -
P/RPS 1.85 2.83 3.40 1.24 1.94 2.30 2.85 -25.08%
P/EPS 119.20 302.19 109.12 40.51 83.12 49.85 48.54 82.31%
EY 0.84 0.33 0.92 2.47 1.20 2.01 2.06 -45.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 1.00 1.26 1.38 1.00 1.91 2.59 2.75 -49.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 27/02/23 29/11/22 23/08/22 18/05/22 25/02/22 -
Price 0.225 0.145 0.235 0.22 0.225 0.38 0.40 -
P/RPS 2.44 1.91 3.40 1.60 1.43 2.11 2.59 -3.90%
P/EPS 157.77 203.80 109.12 52.43 61.32 45.64 44.13 134.35%
EY 0.63 0.49 0.92 1.91 1.63 2.19 2.27 -57.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.32 0.85 1.38 1.29 1.41 2.38 2.50 -34.74%

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