[GDEX] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 36.3%
YoY- 394.22%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 294,672 280,695 533,366 258,676 235,287 218,628 185,643 7.36%
PBT -27,660 -14,225 47,253 14,428 28,233 30,536 29,844 -
Tax -1,211 3,244 -12,042 -3,780 -5,650 -13,431 -4,528 -18.35%
NP -28,871 -10,981 35,211 10,648 22,583 17,105 25,316 -
-
NP to SH -26,712 -12,015 35,554 10,839 22,583 17,105 25,316 -
-
Tax Rate - - 25.48% 26.20% 20.01% 43.98% 15.17% -
Total Cost 323,543 291,676 498,155 248,028 212,704 201,523 160,327 11.39%
-
Net Worth 451,312 507,726 507,726 507,726 504,236 447,332 416,624 1.23%
Dividend
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 451,312 507,726 507,726 507,726 504,236 447,332 416,624 1.23%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,388 5,602,624 1,394,050 23.97%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -9.80% -3.91% 6.60% 4.12% 9.60% 7.82% 13.64% -
ROE -5.92% -2.37% 7.00% 2.13% 4.48% 3.82% 6.08% -
Per Share
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.22 4.98 9.45 4.59 4.20 3.91 13.37 -13.46%
EPS -0.47 -0.21 0.63 0.19 0.40 0.31 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.09 0.09 0.08 0.30 -18.39%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.22 4.98 9.45 4.59 4.17 3.88 3.29 7.35%
EPS -0.47 -0.21 0.63 0.19 0.40 0.30 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.09 0.0894 0.0793 0.0739 1.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.185 0.115 0.315 0.155 0.345 0.525 2.05 -
P/RPS 3.54 2.31 3.33 3.38 8.22 13.43 15.34 -20.18%
P/EPS -39.07 -54.00 49.98 80.67 85.59 171.62 112.46 -
EY -2.56 -1.85 2.00 1.24 1.17 0.58 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.28 3.50 1.72 3.83 6.56 6.83 -15.35%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/11/23 22/11/22 25/11/21 27/05/20 27/05/19 14/05/18 23/05/17 -
Price 0.195 0.125 0.30 0.445 0.28 0.525 3.03 -
P/RPS 3.73 2.51 3.17 9.70 6.67 13.43 22.67 -24.22%
P/EPS -41.18 -58.69 47.60 231.61 69.47 171.62 166.22 -
EY -2.43 -1.70 2.10 0.43 1.44 0.58 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.39 3.33 4.94 3.11 6.56 10.10 -19.62%

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