[GDEX] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 1.34%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 313,716 291,504 247,524 214,526 193,237 156,140 132,672 15.41%
PBT 37,644 40,714 39,792 32,994 27,869 23,060 17,742 13.35%
Tax -7,533 -17,908 -6,037 -4,428 -2,802 285 -5,013 7.01%
NP 30,110 22,806 33,754 28,566 25,066 23,345 12,729 15.42%
-
NP to SH 30,110 22,806 33,754 28,566 25,066 23,345 12,729 15.42%
-
Tax Rate 20.01% 43.98% 15.17% 13.42% 10.05% -1.24% 28.25% -
Total Cost 283,605 268,697 213,769 185,960 168,170 132,794 119,942 15.41%
-
Net Worth 504,236 447,332 416,624 342,292 126,871 89,166 60,159 42.50%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 504,236 447,332 416,624 342,292 126,871 89,166 60,159 42.50%
NOSH 5,641,388 5,602,624 1,394,050 1,267,751 1,153,374 810,601 261,561 66.80%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.60% 7.82% 13.64% 13.32% 12.97% 14.95% 9.59% -
ROE 5.97% 5.10% 8.10% 8.35% 19.76% 26.18% 21.16% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.60 5.21 17.82 16.92 16.75 19.26 50.72 -30.72%
EPS 0.53 0.41 2.44 2.25 2.17 2.88 4.87 -30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.30 0.27 0.11 0.11 0.23 -14.47%
Adjusted Per Share Value based on latest NOSH - 1,332,909
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.47 5.08 4.32 3.74 3.37 2.72 2.31 15.44%
EPS 0.53 0.40 0.59 0.50 0.44 0.41 0.22 15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0879 0.078 0.0726 0.0597 0.0221 0.0155 0.0105 42.47%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.345 0.525 2.05 1.56 1.65 1.78 1.63 -
P/RPS 6.16 10.07 11.50 9.22 9.85 9.24 3.21 11.46%
P/EPS 64.19 128.72 84.34 69.23 75.92 61.81 33.49 11.44%
EY 1.56 0.78 1.19 1.44 1.32 1.62 2.99 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 6.56 6.83 5.78 15.00 16.18 7.09 -9.75%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 -
Price 0.28 0.525 3.03 1.53 1.53 1.76 1.69 -
P/RPS 5.00 10.07 17.00 9.04 9.13 9.14 3.33 7.00%
P/EPS 52.10 128.72 124.66 67.90 70.40 61.11 34.73 6.98%
EY 1.92 0.78 0.80 1.47 1.42 1.64 2.88 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 6.56 10.10 5.67 13.91 16.00 7.35 -13.34%

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