[GDEX] YoY 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- 14.62%
YoY- -20.04%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 CAGR
Revenue 96,881 95,075 93,533 106,668 87,392 82,809 76,459 3.70%
PBT -2,581 -10,730 -4,397 9,909 7,640 14,613 12,023 -
Tax -320 -537 1,275 -2,875 -1,772 -3,927 -5,434 -35.31%
NP -2,901 -11,267 -3,122 7,034 5,868 10,686 6,589 -
-
NP to SH -2,922 -11,345 -2,723 6,396 5,868 10,686 6,589 -
-
Tax Rate - - - 29.01% 23.19% 26.87% 45.20% -
Total Cost 99,782 106,342 96,655 99,634 81,524 72,123 69,870 5.63%
-
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 -2.99% -11.85% -3.34% 6.59% 6.71% 12.90% 8.62% -
ROE -0.66% -2.54% -0.54% 1.26% 1.21% 2.12% 1.48% -
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 1.75 1.70 1.66 1.89 1.63 1.48 1.37 3.83%
EPS -0.10 0.20 -0.07 0.11 0.10 0.19 0.12 -
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 1.69 1.66 1.63 1.86 1.52 1.44 1.33 3.75%
EPS -0.05 -0.20 -0.05 0.11 0.10 0.19 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.078 0.0885 0.0885 0.0843 0.0879 0.0778 -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 9.44 10.58 10.25 18.51 16.59 17.93 44.12 -21.11%
P/EPS -312.89 -88.70 -352.20 308.71 247.14 138.94 512.01 -
EY -0.32 -1.13 -0.28 0.32 0.40 0.72 0.20 -
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 9.44 10.29 9.35 16.40 14.75 20.64 45.22 -21.41%
P/EPS -312.89 -86.24 -321.12 273.43 219.68 159.91 524.70 -
EY -0.32 -1.16 -0.31 0.37 0.46 0.63 0.19 -
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