[GDEX] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 28.1%
YoY- -24.19%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 101,113 95,275 102,859 88,244 77,969 73,402 61,477 7.95%
PBT -10,130 -7,348 10,975 134 4,258 9,192 9,364 -
Tax -471 1,011 -1,792 -115 1,167 -6,570 -1,353 -14.97%
NP -10,601 -6,337 9,183 19 5,425 2,622 8,011 -
-
NP to SH -8,157 -6,568 9,468 210 5,425 2,622 8,011 -
-
Tax Rate - - 16.33% 85.82% -27.41% 71.48% 14.45% -
Total Cost 111,714 101,612 93,676 88,225 72,544 70,780 53,466 11.99%
-
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 - - 11,282 - - - - -
Div Payout % - - 119.17% - - - - -
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 -10.48% -6.65% 8.93% 0.02% 6.96% 3.57% 13.03% -
ROE -1.81% -1.29% 1.86% 0.04% 1.08% 0.59% 1.92% -
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 1.79 1.69 1.82 1.56 1.39 1.31 4.43 -13.00%
EPS -0.14 -0.12 0.17 0.00 0.10 0.05 0.58 -
DPS 0.00 0.00 0.20 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 1.79 1.69 1.82 1.56 1.38 1.30 1.09 7.92%
EPS -0.14 -0.12 0.17 0.00 0.10 0.05 0.14 -
DPS 0.00 0.00 0.20 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 10.32 6.81 17.28 9.91 24.79 39.99 46.31 -20.61%
P/EPS -127.95 -98.78 187.69 4,163.90 356.30 1,119.61 355.38 -
EY -0.78 -1.01 0.53 0.02 0.28 0.09 0.28 -
DY 0.00 0.00 0.63 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 10.88 7.40 16.45 28.45 20.12 39.99 68.45 -24.63%
P/EPS -134.86 -107.37 178.75 11,954.42 289.17 1,119.61 525.27 -
EY -0.74 -0.93 0.56 0.01 0.35 0.09 0.19 -
DY 0.00 0.00 0.67 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