[GDEX] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -11.08%
YoY- 26.23%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 298,036 275,068 232,068 205,864 174,964 148,416 128,024 15.11%
PBT 37,448 37,284 38,480 28,720 22,488 20,460 19,524 11.46%
Tax -11,560 -5,708 -6,056 -3,560 -2,556 -5,728 -5,532 13.06%
NP 25,888 31,576 32,424 25,160 19,932 14,732 13,992 10.79%
-
NP to SH 25,888 31,576 32,424 25,160 19,932 14,732 13,992 10.79%
-
Tax Rate 30.87% 15.31% 15.74% 12.40% 11.37% 28.00% 28.33% -
Total Cost 272,148 243,492 199,644 180,704 155,032 133,684 114,032 15.59%
-
Net Worth 454,754 446,098 398,430 147,999 101,349 71,029 57,429 41.15%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 454,754 446,098 398,430 147,999 101,349 71,029 57,429 41.15%
NOSH 5,602,624 5,576,236 1,373,898 1,233,333 844,576 263,071 261,044 66.66%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.69% 11.48% 13.97% 12.22% 11.39% 9.93% 10.93% -
ROE 5.69% 7.08% 8.14% 17.00% 19.67% 20.74% 24.36% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.24 4.93 16.89 16.69 20.72 56.42 49.04 -31.10%
EPS 0.48 0.56 2.36 2.04 2.36 5.60 5.36 -33.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.29 0.12 0.12 0.27 0.22 -15.50%
Adjusted Per Share Value based on latest NOSH - 1,233,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.28 4.88 4.11 3.65 3.10 2.63 2.27 15.09%
EPS 0.46 0.56 0.57 0.45 0.35 0.26 0.25 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0791 0.0706 0.0262 0.018 0.0126 0.0102 41.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.42 0.635 1.74 1.13 2.03 3.17 1.39 -
P/RPS 8.01 12.87 10.30 6.77 9.80 5.62 2.83 18.92%
P/EPS 92.22 112.14 73.73 55.39 86.02 56.61 25.93 23.53%
EY 1.08 0.89 1.36 1.81 1.16 1.77 3.86 -19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 7.94 6.00 9.42 16.92 11.74 6.32 -3.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 05/11/12 -
Price 0.30 0.63 1.69 1.56 2.12 2.97 1.45 -
P/RPS 5.72 12.77 10.01 9.35 10.23 5.26 2.96 11.59%
P/EPS 65.87 111.26 71.61 76.47 89.83 53.04 27.05 15.98%
EY 1.52 0.90 1.40 1.31 1.11 1.89 3.70 -13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 7.88 5.83 13.00 17.67 11.00 6.59 -8.96%

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