[GDEX] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -23.07%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 102,510 102,574 104,688 82,289 74,360 64,867 58,862 7.67%
PBT -11,732 -5,848 12,450 4,142 14,071 14,630 15,437 -
Tax 1,893 824 -3,709 5,745 -7,549 -3,117 -2,418 -
NP -9,839 -5,024 8,741 9,887 6,522 11,513 13,019 -
-
NP to SH -8,090 -6,009 7,284 9,887 6,522 11,513 13,019 -
-
Tax Rate - - 29.79% -138.70% 53.65% 21.31% 15.66% -
Total Cost 112,349 107,598 95,947 72,402 67,838 53,354 45,843 12.68%
-
Net Worth 443,312 507,726 507,726 434,611 446,897 446,098 387,800 1.79%
Dividend
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 5,541 8,462 - 13,581 11,172 13,940 13,850 -11.48%
Div Payout % 0.00% 0.00% - 137.37% 171.30% 121.09% 106.38% -
Equity
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 443,312 507,726 507,726 434,611 446,897 446,098 387,800 1.79%
NOSH 5,641,410 5,641,410 5,641,410 5,641,388 5,602,624 5,576,236 1,385,000 20.57%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -9.60% -4.90% 8.35% 12.01% 8.77% 17.75% 22.12% -
ROE -1.82% -1.18% 1.43% 2.27% 1.46% 2.58% 3.36% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.85 1.82 1.86 1.51 1.33 1.16 4.25 -10.48%
EPS -0.15 -0.09 0.13 0.18 0.12 0.21 0.94 -
DPS 0.10 0.15 0.00 0.25 0.20 0.25 1.00 -26.41%
NAPS 0.08 0.09 0.09 0.08 0.08 0.08 0.28 -15.37%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.82 1.82 1.86 1.46 1.32 1.15 1.04 7.73%
EPS -0.14 -0.09 0.13 0.18 0.12 0.20 0.23 -
DPS 0.10 0.15 0.00 0.24 0.20 0.25 0.25 -11.49%
NAPS 0.0786 0.09 0.09 0.077 0.0792 0.0791 0.0687 1.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.195 0.15 0.285 0.265 0.405 0.625 1.54 -
P/RPS 10.54 8.25 15.36 17.50 30.43 53.73 36.24 -15.16%
P/EPS -133.57 -140.82 220.73 145.61 346.89 302.71 163.83 -
EY -0.75 -0.71 0.45 0.69 0.29 0.33 0.61 -
DY 0.51 1.00 0.00 0.94 0.49 0.40 0.65 -3.17%
P/NAPS 2.44 1.67 3.17 3.31 5.06 7.81 5.50 -10.26%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/02/24 28/02/23 25/02/22 26/08/19 30/08/18 30/08/17 26/08/16 -
Price 0.185 0.205 0.255 0.275 0.42 0.68 1.51 -
P/RPS 10.00 11.27 13.74 18.16 31.55 58.46 35.53 -15.53%
P/EPS -126.72 -192.46 197.50 151.11 359.74 329.35 160.64 -
EY -0.79 -0.52 0.51 0.66 0.28 0.30 0.62 -
DY 0.54 0.73 0.00 0.91 0.48 0.37 0.66 -2.63%
P/NAPS 2.31 2.28 2.83 3.44 5.25 8.50 5.39 -10.67%

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