[GDEX] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -132.2%
YoY- -113.77%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 391,408 389,866 383,269 385,383 392,967 406,102 420,024 -4.60%
PBT -30,726 -24,393 -20,073 -1,775 16,548 30,854 40,385 -
Tax 1,095 2,907 4,068 -465 -3,268 -7,418 -10,573 -
NP -29,631 -21,486 -16,005 -2,240 13,280 23,436 29,812 -
-
NP to SH -31,132 -22,510 -17,199 -3,906 12,130 21,249 28,728 -
-
Tax Rate - - - - 19.75% 24.04% 26.18% -
Total Cost 421,039 411,352 399,274 387,623 379,687 382,666 390,212 5.21%
-
Net Worth 447,249 499,335 507,726 507,726 507,726 507,726 507,726 -8.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 8,462 8,462 8,462 - 11,282 11,282 11,282 -17.49%
Div Payout % 0.00% 0.00% 0.00% - 93.02% 53.10% 39.27% -
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 447,249 499,335 507,726 507,726 507,726 507,726 507,726 -8.12%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -7.57% -5.51% -4.18% -0.58% 3.38% 5.77% 7.10% -
ROE -6.96% -4.51% -3.39% -0.77% 2.39% 4.19% 5.66% -
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 7.00 7.03 6.79 6.83 6.97 7.20 7.45 -4.07%
EPS -0.56 -0.41 -0.30 -0.07 0.22 0.38 0.51 -
DPS 0.15 0.15 0.15 0.00 0.20 0.20 0.20 -17.49%
NAPS 0.08 0.09 0.09 0.09 0.09 0.09 0.09 -7.57%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.82 6.80 6.68 6.72 6.85 7.08 7.32 -4.61%
EPS -0.54 -0.39 -0.30 -0.07 0.21 0.37 0.50 -
DPS 0.15 0.15 0.15 0.00 0.20 0.20 0.20 -17.49%
NAPS 0.078 0.0871 0.0885 0.0885 0.0885 0.0885 0.0885 -8.09%
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 0.18 0.195 0.15 0.115 0.17 0.22 0.285 -
P/RPS 2.57 2.78 2.21 1.68 2.44 3.06 3.83 -23.40%
P/EPS -32.32 -48.06 -49.20 -166.09 79.06 58.41 55.97 -
EY -3.09 -2.08 -2.03 -0.60 1.26 1.71 1.79 -
DY 0.83 0.77 1.00 0.00 1.18 0.91 0.70 12.06%
P/NAPS 2.25 2.17 1.67 1.28 1.89 2.44 3.17 -20.48%
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 28/08/23 29/05/23 28/02/23 22/11/22 23/08/22 24/05/22 25/02/22 -
Price 0.175 0.17 0.205 0.125 0.155 0.185 0.255 -
P/RPS 2.50 2.42 3.02 1.83 2.23 2.57 3.42 -18.89%
P/EPS -31.43 -41.90 -67.24 -180.54 72.09 49.12 50.08 -
EY -3.18 -2.39 -1.49 -0.55 1.39 2.04 2.00 -
DY 0.86 0.88 0.73 0.00 1.29 1.08 0.78 6.74%
P/NAPS 2.19 1.89 2.28 1.39 1.72 2.06 2.83 -15.75%

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