[GDEX] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 22.36%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 290,452 248,332 213,902 187,678 154,816 132,500 112,296 17.14%
PBT 42,688 40,960 32,838 27,256 23,356 19,542 10,272 26.76%
Tax -13,722 -6,350 -4,650 -2,868 1,454 -5,620 -2,896 29.56%
NP 28,966 34,610 28,188 24,388 24,810 13,922 7,376 25.58%
-
NP to SH 28,966 34,610 28,188 24,388 24,810 13,922 7,376 25.58%
-
Tax Rate 32.14% 15.50% 14.16% 10.52% -6.23% 28.76% 28.19% -
Total Cost 261,486 213,722 185,714 163,290 130,006 118,578 104,920 16.42%
-
Net Worth 446,098 401,475 160,721 0 80,032 57,789 51,580 43.22%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 446,098 401,475 160,721 0 80,032 57,789 51,580 43.22%
NOSH 5,576,236 1,384,400 1,236,315 846,805 800,322 262,679 257,902 66.83%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.97% 13.94% 13.18% 12.99% 16.03% 10.51% 6.57% -
ROE 6.49% 8.62% 17.54% 0.00% 31.00% 24.09% 14.30% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.21 17.94 17.30 22.16 19.34 50.44 43.54 -29.77%
EPS 0.52 2.50 2.28 2.16 3.10 5.30 2.86 -24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.29 0.13 0.00 0.10 0.22 0.20 -14.15%
Adjusted Per Share Value based on latest NOSH - 858,452
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.06 4.33 3.73 3.27 2.70 2.31 1.96 17.10%
EPS 0.51 0.60 0.49 0.43 0.43 0.24 0.13 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.07 0.028 0.00 0.014 0.0101 0.009 43.21%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.605 1.69 1.73 2.10 1.15 1.60 0.99 -
P/RPS 11.62 9.42 10.00 9.48 5.94 3.17 2.27 31.24%
P/EPS 116.47 67.60 75.88 72.92 37.10 30.19 34.62 22.38%
EY 0.86 1.48 1.32 1.37 2.70 3.31 2.89 -18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 5.83 13.31 0.00 11.50 7.27 4.95 7.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 -
Price 0.62 1.59 1.66 1.61 1.64 1.65 1.06 -
P/RPS 11.90 8.86 9.59 7.26 8.48 3.27 2.43 30.28%
P/EPS 119.36 63.60 72.81 55.90 52.90 31.13 37.06 21.50%
EY 0.84 1.57 1.37 1.79 1.89 3.21 2.70 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 5.48 12.77 0.00 16.40 7.50 5.30 6.53%

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