[GDEX] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.48%
YoY- 38.48%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 196,303 193,559 185,420 430,507 170,432 157,318 145,226 4.74%
PBT -4,769 -17,530 -6,877 36,278 14,294 23,975 21,344 -
Tax -643 -1,190 2,233 -10,250 -3,665 -6,817 -6,861 -30.52%
NP -5,412 -18,720 -4,644 26,028 10,629 17,158 14,483 -
-
NP to SH -5,084 -18,555 -4,338 26,086 10,629 17,158 14,483 -
-
Tax Rate - - - 28.25% 25.64% 28.43% 32.14% -
Total Cost 201,715 212,279 190,064 404,479 159,803 140,160 130,743 6.89%
-
Net Worth 443,281 447,249 507,726 507,726 483,409 504,236 446,098 -0.09%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 443,281 447,249 507,726 507,726 483,409 504,236 446,098 -0.09%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,388 5,602,624 5,576,236 0.17%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.76% -9.67% -2.50% 6.05% 6.24% 10.91% 9.97% -
ROE -1.15% -4.15% -0.85% 5.14% 2.20% 3.40% 3.25% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.54 3.46 3.29 7.63 3.17 2.81 2.60 4.86%
EPS -0.10 0.30 -0.10 0.46 0.19 0.31 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.09 0.09 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.48 3.43 3.29 7.63 3.02 2.79 2.57 4.77%
EPS -0.09 -0.33 -0.10 0.46 0.19 0.30 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0793 0.09 0.09 0.0857 0.0894 0.0791 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 -
Price 0.165 0.18 0.17 0.35 0.27 0.265 0.605 -
P/RPS 4.66 5.20 5.17 4.59 8.51 9.44 23.23 -21.89%
P/EPS -179.83 -54.23 -221.08 75.69 136.44 86.53 232.94 -
EY -0.56 -1.84 -0.45 1.32 0.73 1.16 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.25 1.89 3.89 3.00 2.94 7.56 -18.12%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Date 29/08/24 28/08/23 23/08/22 29/09/21 20/02/20 25/02/19 22/02/18 -
Price 0.165 0.175 0.155 0.31 0.24 0.305 0.62 -
P/RPS 4.66 5.05 4.72 4.06 7.56 10.86 23.81 -22.18%
P/EPS -179.83 -52.73 -201.57 67.04 121.28 99.59 238.71 -
EY -0.56 -1.90 -0.50 1.49 0.82 1.00 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.19 1.72 3.44 2.67 3.39 7.75 -18.43%

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