[GDB] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[GDB] GDB HOLDINGS BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -66.96%
YoY- -91.45%
Quarter Report
Latest QR
Upcoming QR
GDB's Result
GDB's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 81,053 81,037 86,294 71,265 64,836 128,752 147,509 -32.84%
PBT 6,251 2,177 1,671 831 1,626 5,172 4,442 25.49%
Tax -810 -897 -519 -370 41 -1,436 -1,245 -24.85%
NP 5,441 1,280 1,152 461 1,667 3,736 3,197 42.40%
-
NP to SH 4,584 1,446 1,337 667 2,019 3,934 3,440 21.03%
-
Tax Rate 12.96% 41.20% 31.06% 44.52% -2.52% 27.76% 28.03% -
Total Cost 75,612 79,757 85,142 70,804 63,169 125,016 144,312 -34.93%
-
Net Worth 168,750 159,375 159,375 159,375 159,375 159,375 149,999 8.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 168,750 159,375 159,375 159,375 159,375 159,375 149,999 8.14%
NOSH 937,500 937,500 937,500 937,500 937,500 937,500 937,500 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.71% 1.58% 1.33% 0.65% 2.57% 2.90% 2.17% -
ROE 2.72% 0.91% 0.84% 0.42% 1.27% 2.47% 2.29% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.65 8.64 9.20 7.60 6.92 13.73 15.73 -32.80%
EPS 0.49 0.15 0.14 0.07 0.22 0.42 0.37 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 937,500
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.67 8.66 9.23 7.62 6.93 13.77 15.77 -32.81%
EPS 0.49 0.15 0.14 0.07 0.22 0.42 0.37 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1704 0.1704 0.1704 0.1704 0.1704 0.1604 8.12%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.185 0.205 0.17 0.215 0.235 0.17 0.305 -
P/RPS 2.14 2.37 1.85 2.83 3.40 1.24 1.94 6.74%
P/EPS 37.84 132.91 119.20 302.19 109.12 40.51 83.12 -40.73%
EY 2.64 0.75 0.84 0.33 0.92 2.47 1.20 68.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 1.00 1.26 1.38 1.00 1.91 -33.67%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 20/11/23 23/08/23 24/05/23 27/02/23 29/11/22 23/08/22 -
Price 0.195 0.19 0.225 0.145 0.235 0.22 0.225 -
P/RPS 2.26 2.20 2.44 1.91 3.40 1.60 1.43 35.56%
P/EPS 39.88 123.18 157.77 203.80 109.12 52.43 61.32 -24.87%
EY 2.51 0.81 0.63 0.49 0.92 1.91 1.63 33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.32 0.85 1.38 1.29 1.41 -16.24%

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