[GDEX] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 136.82%
YoY- 151.86%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,149 55,485 50,098 40,304 34,244 29,867 23,332 18.94%
PBT 10,860 9,239 8,006 6,563 4,890 2,939 2,102 31.44%
Tax -1,661 -1,435 -795 2,159 -1,427 -833 -486 22.70%
NP 9,199 7,804 7,211 8,722 3,463 2,106 1,616 33.58%
-
NP to SH 9,199 7,804 7,211 8,722 3,463 2,106 1,616 33.58%
-
Tax Rate 15.29% 15.53% 9.93% -32.90% 29.18% 28.34% 23.12% -
Total Cost 56,950 47,681 42,887 31,582 30,781 27,761 21,716 17.41%
-
Net Worth 398,165 161,034 111,598 80,759 57,716 51,365 43,606 44.52%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 398,165 161,034 111,598 80,759 57,716 51,365 43,606 44.52%
NOSH 1,372,985 1,238,730 858,452 807,592 262,348 256,829 256,507 32.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.91% 14.07% 14.39% 21.64% 10.11% 7.05% 6.93% -
ROE 2.31% 4.85% 6.46% 10.80% 6.00% 4.10% 3.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.82 4.48 5.84 4.99 13.05 11.63 9.10 -10.04%
EPS 0.67 0.63 0.84 1.08 1.32 0.82 0.63 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.13 0.13 0.10 0.22 0.20 0.17 9.30%
Adjusted Per Share Value based on latest NOSH - 807,592
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.15 0.97 0.87 0.70 0.60 0.52 0.41 18.73%
EPS 0.16 0.14 0.13 0.15 0.06 0.04 0.03 32.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0281 0.0195 0.0141 0.0101 0.009 0.0076 44.52%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.69 1.73 2.10 1.15 1.60 0.99 0.59 -
P/RPS 35.08 38.62 35.98 23.04 12.26 8.51 6.49 32.44%
P/EPS 252.24 274.60 250.00 106.48 121.21 120.73 93.65 17.93%
EY 0.40 0.36 0.40 0.94 0.83 0.83 1.07 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 13.31 16.15 11.50 7.27 4.95 3.47 9.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 -
Price 1.59 1.66 1.61 1.64 1.65 1.06 0.72 -
P/RPS 33.00 37.06 27.59 32.86 12.64 9.12 7.92 26.82%
P/EPS 237.31 263.49 191.67 151.85 125.00 129.27 114.29 12.93%
EY 0.42 0.38 0.52 0.66 0.80 0.77 0.87 -11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.48 12.77 12.38 16.40 7.50 5.30 4.24 4.36%

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