[GDEX] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -21.26%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 457,170 344,901 313,716 291,504 247,524 214,526 193,237 14.15%
PBT 40,502 19,237 37,644 40,714 39,792 32,994 27,869 5.91%
Tax -10,321 -5,040 -7,533 -17,908 -6,037 -4,428 -2,802 22.18%
NP 30,180 14,197 30,110 22,806 33,754 28,566 25,066 2.89%
-
NP to SH 30,474 14,452 30,110 22,806 33,754 28,566 25,066 3.04%
-
Tax Rate 25.48% 26.20% 20.01% 43.98% 15.17% 13.42% 10.05% -
Total Cost 426,990 330,704 283,605 268,697 213,769 185,960 168,170 15.39%
-
Net Worth 507,726 507,726 504,236 447,332 416,624 342,292 126,871 23.75%
Dividend
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 507,726 507,726 504,236 447,332 416,624 342,292 126,871 23.75%
NOSH 5,641,410 5,641,410 5,641,388 5,602,624 1,394,050 1,267,751 1,153,374 27.62%
Ratio Analysis
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.60% 4.12% 9.60% 7.82% 13.64% 13.32% 12.97% -
ROE 6.00% 2.85% 5.97% 5.10% 8.10% 8.35% 19.76% -
Per Share
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.10 6.11 5.60 5.21 17.82 16.92 16.75 -10.56%
EPS 0.54 0.25 0.53 0.41 2.44 2.25 2.17 -19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.30 0.27 0.11 -3.03%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.10 6.11 5.56 5.17 4.39 3.80 3.43 14.11%
EPS 0.54 0.26 0.53 0.40 0.60 0.51 0.44 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.0894 0.0793 0.0739 0.0607 0.0225 23.74%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.315 0.155 0.345 0.525 2.05 1.56 1.65 -
P/RPS 3.89 2.54 6.16 10.07 11.50 9.22 9.85 -13.30%
P/EPS 58.31 60.51 64.19 128.72 84.34 69.23 75.92 -3.97%
EY 1.71 1.65 1.56 0.78 1.19 1.44 1.32 4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.72 3.83 6.56 6.83 5.78 15.00 -20.04%
Price Multiplier on Announcement Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/11/21 27/05/20 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 -
Price 0.30 0.445 0.28 0.525 3.03 1.53 1.53 -
P/RPS 3.70 7.28 5.00 10.07 17.00 9.04 9.13 -12.96%
P/EPS 55.54 173.71 52.10 128.72 124.66 67.90 70.40 -3.57%
EY 1.80 0.58 1.92 0.78 0.80 1.47 1.42 3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.94 3.11 6.56 10.10 5.67 13.91 -19.72%

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