[GDEX] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -78.57%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 323,839 83,040 74,509 68,767 58,017 51,466 43,741 36.04%
PBT 26,369 6,654 9,362 9,321 9,620 7,180 5,622 26.82%
Tax -7,375 -1,893 -2,890 -1,427 -1,514 -890 -639 45.65%
NP 18,994 4,761 6,472 7,894 8,106 6,290 4,983 22.84%
-
NP to SH 19,690 4,761 6,472 7,894 8,106 6,290 4,983 23.52%
-
Tax Rate 27.97% 28.45% 30.87% 15.31% 15.74% 12.40% 11.37% -
Total Cost 304,845 78,279 68,037 60,873 49,911 45,176 38,758 37.31%
-
Net Worth 507,726 507,724 454,754 446,098 398,430 147,999 101,349 28.11%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 507,726 507,724 454,754 446,098 398,430 147,999 101,349 28.11%
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,373,898 1,233,333 844,576 33.90%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.87% 5.73% 8.69% 11.48% 13.97% 12.22% 11.39% -
ROE 3.88% 0.94% 1.42% 1.77% 2.03% 4.25% 4.92% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.74 1.47 1.31 1.23 4.22 4.17 5.18 1.59%
EPS 0.35 0.08 0.12 0.14 0.59 0.51 0.59 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.29 0.12 0.12 -4.32%
Adjusted Per Share Value based on latest NOSH - 5,576,236
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.65 1.45 1.30 1.20 1.01 0.90 0.76 36.12%
EPS 0.34 0.08 0.11 0.14 0.14 0.11 0.09 22.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0793 0.0778 0.0695 0.0258 0.0177 28.07%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.355 0.285 0.42 0.635 1.74 1.13 2.03 -
P/RPS 6.18 19.36 32.04 51.49 41.20 27.08 39.20 -24.72%
P/EPS 101.71 337.70 368.89 448.56 294.92 221.57 344.07 -17.08%
EY 0.98 0.30 0.27 0.22 0.34 0.45 0.29 20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.17 5.25 7.94 6.00 9.42 16.92 -20.07%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/05/21 18/11/19 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 -
Price 0.37 0.285 0.30 0.63 1.69 1.56 2.12 -
P/RPS 6.45 19.36 22.89 51.09 40.02 37.38 40.93 -24.73%
P/EPS 106.01 337.70 263.49 445.03 286.44 305.88 359.32 -17.11%
EY 0.94 0.30 0.38 0.22 0.35 0.33 0.28 20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 3.17 3.75 7.88 5.83 13.00 17.67 -20.08%

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