[GDEX] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 2.78%
YoY- 7.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 291,504 247,524 214,526 193,237 156,140 132,672 113,222 17.06%
PBT 40,714 39,792 32,994 27,869 23,060 17,742 10,742 24.85%
Tax -17,908 -6,037 -4,428 -2,802 285 -5,013 -3,006 34.62%
NP 22,806 33,754 28,566 25,066 23,345 12,729 7,736 19.73%
-
NP to SH 22,806 33,754 28,566 25,066 23,345 12,729 7,736 19.73%
-
Tax Rate 43.98% 15.17% 13.42% 10.05% -1.24% 28.25% 27.98% -
Total Cost 268,697 213,769 185,960 168,170 132,794 119,942 105,486 16.85%
-
Net Worth 447,332 416,624 342,292 126,871 89,166 60,159 48,777 44.65%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 447,332 416,624 342,292 126,871 89,166 60,159 48,777 44.65%
NOSH 5,602,624 1,394,050 1,267,751 1,153,374 810,601 261,561 256,725 67.12%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.82% 13.64% 13.32% 12.97% 14.95% 9.59% 6.83% -
ROE 5.10% 8.10% 8.35% 19.76% 26.18% 21.16% 15.86% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.21 17.82 16.92 16.75 19.26 50.72 44.10 -29.93%
EPS 0.41 2.44 2.25 2.17 2.88 4.87 3.01 -28.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.30 0.27 0.11 0.11 0.23 0.19 -13.41%
Adjusted Per Share Value based on latest NOSH - 1,201,090
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.08 4.32 3.74 3.37 2.72 2.31 1.97 17.09%
EPS 0.40 0.59 0.50 0.44 0.41 0.22 0.13 20.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0726 0.0597 0.0221 0.0155 0.0105 0.0085 44.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.525 2.05 1.56 1.65 1.78 1.63 1.00 -
P/RPS 10.07 11.50 9.22 9.85 9.24 3.21 2.27 28.16%
P/EPS 128.72 84.34 69.23 75.92 61.81 33.49 33.19 25.33%
EY 0.78 1.19 1.44 1.32 1.62 2.99 3.01 -20.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 6.83 5.78 15.00 16.18 7.09 5.26 3.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 -
Price 0.525 3.03 1.53 1.53 1.76 1.69 1.01 -
P/RPS 10.07 17.00 9.04 9.13 9.14 3.33 2.29 27.98%
P/EPS 128.72 124.66 67.90 70.40 61.11 34.73 33.52 25.12%
EY 0.78 0.80 1.47 1.42 1.64 2.88 2.98 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 10.10 5.67 13.91 16.00 7.35 5.32 3.55%

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