[GDEX] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -8.27%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 469,644 340,864 314,636 290,452 248,332 213,902 187,678 15.15%
PBT 39,576 28,588 47,950 42,688 40,960 32,838 27,256 5.90%
Tax -11,181 -7,330 -13,634 -13,722 -6,350 -4,650 -2,868 23.27%
NP 28,394 21,258 34,316 28,966 34,610 28,188 24,388 2.36%
-
NP to SH 28,457 21,258 34,316 28,966 34,610 28,188 24,388 2.40%
-
Tax Rate 28.25% 25.64% 28.43% 32.14% 15.50% 14.16% 10.52% -
Total Cost 441,249 319,606 280,320 261,486 213,722 185,714 163,290 16.52%
-
Net Worth 507,726 483,409 504,236 446,098 401,475 160,721 0 -
Dividend
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 507,726 483,409 504,236 446,098 401,475 160,721 0 -
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,384,400 1,236,315 846,805 33.86%
Ratio Analysis
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.05% 6.24% 10.91% 9.97% 13.94% 13.18% 12.99% -
ROE 5.60% 4.40% 6.81% 6.49% 8.62% 17.54% 0.00% -
Per Share
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.32 6.35 5.62 5.21 17.94 17.30 22.16 -13.98%
EPS 0.50 0.38 0.62 0.52 2.50 2.28 2.16 -20.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.29 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,576,236
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.19 5.94 5.49 5.06 4.33 3.73 3.27 15.16%
EPS 0.50 0.37 0.60 0.51 0.60 0.49 0.43 2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0843 0.0879 0.0778 0.07 0.028 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.35 0.27 0.265 0.605 1.69 1.73 2.10 -
P/RPS 4.20 4.25 4.72 11.62 9.42 10.00 9.48 -11.76%
P/EPS 69.38 68.22 43.27 116.47 67.60 75.88 72.92 -0.76%
EY 1.44 1.47 2.31 0.86 1.48 1.32 1.37 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 3.00 2.94 7.56 5.83 13.31 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/09/21 20/02/20 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 -
Price 0.31 0.24 0.305 0.62 1.59 1.66 1.61 -
P/RPS 3.72 3.78 5.43 11.90 8.86 9.59 7.26 -9.77%
P/EPS 61.45 60.64 49.80 119.36 63.60 72.81 55.90 1.46%
EY 1.63 1.65 2.01 0.84 1.57 1.37 1.79 -1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.67 3.39 7.75 5.48 12.77 0.00 -

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