[GDEX] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 83.47%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 430,507 170,432 157,318 145,226 124,166 106,951 93,839 26.40%
PBT 36,278 14,294 23,975 21,344 20,480 16,419 13,628 16.25%
Tax -10,250 -3,665 -6,817 -6,861 -3,175 -2,325 -1,434 35.32%
NP 26,028 10,629 17,158 14,483 17,305 14,094 12,194 12.36%
-
NP to SH 26,086 10,629 17,158 14,483 17,305 14,094 12,194 12.40%
-
Tax Rate 28.25% 25.64% 28.43% 32.14% 15.50% 14.16% 10.52% -
Total Cost 404,479 159,803 140,160 130,743 106,861 92,857 81,645 27.90%
-
Net Worth 507,726 483,409 504,236 446,098 401,475 160,721 0 -
Dividend
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 507,726 483,409 504,236 446,098 401,475 160,721 0 -
NOSH 5,641,410 5,641,388 5,602,624 5,576,236 1,384,400 1,236,315 846,805 33.86%
Ratio Analysis
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.05% 6.24% 10.91% 9.97% 13.94% 13.18% 12.99% -
ROE 5.14% 2.20% 3.40% 3.25% 4.31% 8.77% 0.00% -
Per Share
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.63 3.17 2.81 2.60 8.97 8.65 11.08 -5.57%
EPS 0.46 0.19 0.31 0.26 1.25 1.14 1.08 -12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.29 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,576,236
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.51 2.97 2.74 2.53 2.17 1.86 1.64 26.36%
EPS 0.45 0.19 0.30 0.25 0.30 0.25 0.21 12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0843 0.0879 0.0778 0.07 0.028 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.35 0.27 0.265 0.605 1.69 1.73 2.10 -
P/RPS 4.59 8.51 9.44 23.23 18.84 20.00 18.95 -19.59%
P/EPS 75.69 136.44 86.53 232.94 135.20 151.75 145.83 -9.59%
EY 1.32 0.73 1.16 0.43 0.74 0.66 0.69 10.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 3.00 2.94 7.56 5.83 13.31 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/09/21 20/02/20 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 -
Price 0.31 0.24 0.305 0.62 1.59 1.66 1.61 -
P/RPS 4.06 7.56 10.86 23.81 17.73 19.19 14.53 -17.80%
P/EPS 67.04 121.28 99.59 238.71 127.20 145.61 111.81 -7.56%
EY 1.49 0.82 1.00 0.42 0.79 0.69 0.89 8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.67 3.39 7.75 5.48 12.77 0.00 -

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