[GDEX] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -30.88%
YoY- -205.93%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 397,182 397,246 391,408 389,866 383,269 385,383 392,967 0.71%
PBT -39,392 -33,508 -30,726 -24,393 -20,073 -1,775 16,548 -
Tax 682 -387 1,095 2,907 4,068 -465 -3,268 -
NP -38,710 -33,895 -29,631 -21,486 -16,005 -2,240 13,280 -
-
NP to SH -34,802 -32,721 -31,132 -22,510 -17,199 -3,906 12,130 -
-
Tax Rate - - - - - - 19.75% -
Total Cost 435,892 431,141 421,039 411,352 399,274 387,623 379,687 9.61%
-
Net Worth 443,312 451,312 447,249 499,335 507,726 507,726 507,726 -8.62%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 5,541 8,462 8,462 8,462 8,462 - 11,282 -37.66%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% - 93.02% -
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 443,312 451,312 447,249 499,335 507,726 507,726 507,726 -8.62%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -9.75% -8.53% -7.57% -5.51% -4.18% -0.58% 3.38% -
ROE -7.85% -7.25% -6.96% -4.51% -3.39% -0.77% 2.39% -
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 7.17 7.04 7.00 7.03 6.79 6.83 6.97 1.89%
EPS -0.63 -0.58 -0.56 -0.41 -0.30 -0.07 0.22 -
DPS 0.10 0.15 0.15 0.15 0.15 0.00 0.20 -36.92%
NAPS 0.08 0.08 0.08 0.09 0.09 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.04 7.04 6.94 6.91 6.79 6.83 6.97 0.66%
EPS -0.62 -0.58 -0.55 -0.40 -0.30 -0.07 0.22 -
DPS 0.10 0.15 0.15 0.15 0.15 0.00 0.20 -36.92%
NAPS 0.0786 0.08 0.0793 0.0885 0.09 0.09 0.09 -8.61%
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 0.195 0.185 0.18 0.195 0.15 0.115 0.17 -
P/RPS 2.72 2.63 2.57 2.78 2.21 1.68 2.44 7.48%
P/EPS -31.05 -31.90 -32.32 -48.06 -49.20 -166.09 79.06 -
EY -3.22 -3.14 -3.09 -2.08 -2.03 -0.60 1.26 -
DY 0.51 0.81 0.83 0.77 1.00 0.00 1.18 -42.74%
P/NAPS 2.44 2.31 2.25 2.17 1.67 1.28 1.89 18.50%
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 29/02/24 27/11/23 28/08/23 29/05/23 28/02/23 22/11/22 23/08/22 -
Price 0.185 0.195 0.175 0.17 0.205 0.125 0.155 -
P/RPS 2.58 2.77 2.50 2.42 3.02 1.83 2.23 10.17%
P/EPS -29.46 -33.62 -31.43 -41.90 -67.24 -180.54 72.09 -
EY -3.39 -2.97 -3.18 -2.39 -1.49 -0.55 1.39 -
DY 0.54 0.77 0.86 0.88 0.73 0.00 1.29 -43.95%
P/NAPS 2.31 2.44 2.19 1.89 2.28 1.39 1.72 21.66%

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