[GDEX] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 54.17%
YoY- 7.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 218,628 185,643 160,895 144,928 117,105 99,504 84,917 17.06%
PBT 30,536 29,844 24,746 20,902 17,295 13,307 8,057 24.85%
Tax -13,431 -4,528 -3,321 -2,102 214 -3,760 -2,255 34.61%
NP 17,105 25,316 21,425 18,800 17,509 9,547 5,802 19.73%
-
NP to SH 17,105 25,316 21,425 18,800 17,509 9,547 5,802 19.73%
-
Tax Rate 43.98% 15.17% 13.42% 10.06% -1.24% 28.26% 27.99% -
Total Cost 201,523 160,327 139,470 126,128 99,596 89,957 79,115 16.85%
-
Net Worth 447,332 416,624 342,292 126,871 89,166 60,159 48,777 44.65%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 447,332 416,624 342,292 126,871 89,166 60,159 48,777 44.65%
NOSH 5,602,624 1,394,050 1,267,751 1,153,374 810,601 261,561 256,725 67.12%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.82% 13.64% 13.32% 12.97% 14.95% 9.59% 6.83% -
ROE 3.82% 6.08% 6.26% 14.82% 19.64% 15.87% 11.89% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.91 13.37 12.69 12.57 14.45 38.04 33.08 -29.93%
EPS 0.31 1.83 1.69 1.63 2.16 3.65 2.26 -28.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.30 0.27 0.11 0.11 0.23 0.19 -13.41%
Adjusted Per Share Value based on latest NOSH - 1,201,090
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.88 3.29 2.85 2.57 2.08 1.76 1.51 17.02%
EPS 0.30 0.45 0.38 0.33 0.31 0.17 0.10 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0739 0.0607 0.0225 0.0158 0.0107 0.0086 44.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.525 2.05 1.56 1.65 1.78 1.63 1.00 -
P/RPS 13.43 15.34 12.29 13.13 12.32 4.28 3.02 28.22%
P/EPS 171.62 112.46 92.31 101.23 82.41 44.66 44.25 25.33%
EY 0.58 0.89 1.08 0.99 1.21 2.24 2.26 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 6.83 5.78 15.00 16.18 7.09 5.26 3.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 -
Price 0.525 3.03 1.53 1.53 1.76 1.69 1.01 -
P/RPS 13.43 22.67 12.06 12.18 12.18 4.44 3.05 28.01%
P/EPS 171.62 166.22 90.53 93.87 81.48 46.30 44.69 25.12%
EY 0.58 0.60 1.10 1.07 1.23 2.16 2.24 -20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 10.10 5.67 13.91 16.00 7.35 5.32 3.55%

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