[GDEX] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -14.26%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 431,785 332,160 298,036 275,068 232,068 205,864 174,964 14.89%
PBT 35,158 26,616 37,448 37,284 38,480 28,720 22,488 7.11%
Tax -9,833 -7,572 -11,560 -5,708 -6,056 -3,560 -2,556 23.01%
NP 25,325 19,044 25,888 31,576 32,424 25,160 19,932 3.75%
-
NP to SH 26,253 19,044 25,888 31,576 32,424 25,160 19,932 4.32%
-
Tax Rate 27.97% 28.45% 30.87% 15.31% 15.74% 12.40% 11.37% -
Total Cost 406,460 313,116 272,148 243,492 199,644 180,704 155,032 15.97%
-
Net Worth 507,726 507,724 454,754 446,098 398,430 147,999 101,349 28.11%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 507,726 507,724 454,754 446,098 398,430 147,999 101,349 28.11%
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,373,898 1,233,333 844,576 33.90%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.87% 5.73% 8.69% 11.48% 13.97% 12.22% 11.39% -
ROE 5.17% 3.75% 5.69% 7.08% 8.14% 17.00% 19.67% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.65 5.89 5.24 4.93 16.89 16.69 20.72 -14.20%
EPS 0.47 0.32 0.48 0.56 2.36 2.04 2.36 -21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.29 0.12 0.12 -4.32%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.53 5.79 5.20 4.80 4.05 3.59 3.05 14.90%
EPS 0.46 0.33 0.45 0.55 0.57 0.44 0.35 4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0793 0.0778 0.0695 0.0258 0.0177 28.07%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.355 0.285 0.42 0.635 1.74 1.13 2.03 -
P/RPS 4.64 4.84 8.01 12.87 10.30 6.77 9.80 -10.85%
P/EPS 76.28 84.43 92.22 112.14 73.73 55.39 86.02 -1.83%
EY 1.31 1.18 1.08 0.89 1.36 1.81 1.16 1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.17 5.25 7.94 6.00 9.42 16.92 -20.07%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/05/21 18/11/19 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 -
Price 0.37 0.285 0.30 0.63 1.69 1.56 2.12 -
P/RPS 4.83 4.84 5.72 12.77 10.01 9.35 10.23 -10.89%
P/EPS 79.51 84.43 65.87 111.26 71.61 76.47 89.83 -1.85%
EY 1.26 1.18 1.52 0.90 1.40 1.31 1.11 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 3.17 3.75 7.88 5.83 13.00 17.67 -20.08%

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