[GDEX] YoY 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- -8.39%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 73,402 61,477 53,944 51,089 39,697 33,254 28,769 16.88%
PBT 9,192 9,364 8,327 7,274 5,617 3,536 2,921 21.04%
Tax -6,570 -1,353 -996 -668 -513 -950 -807 41.81%
NP 2,622 8,011 7,331 6,606 5,104 2,586 2,114 3.65%
-
NP to SH 2,622 8,011 7,331 6,606 5,104 2,586 2,114 3.65%
-
Tax Rate 71.48% 14.45% 11.96% 9.18% 9.13% 26.87% 27.63% -
Total Cost 70,780 53,466 46,613 44,483 34,593 30,668 26,655 17.66%
-
Net Worth 447,332 416,624 359,885 132,119 92,039 60,078 48,982 44.55%
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 447,332 416,624 359,885 132,119 92,039 60,078 48,982 44.55%
NOSH 5,602,624 1,394,050 1,332,909 1,201,090 836,721 261,212 257,804 67.01%
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 3.57% 13.03% 13.59% 12.93% 12.86% 7.78% 7.35% -
ROE 0.59% 1.92% 2.04% 5.00% 5.55% 4.30% 4.32% -
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 1.31 4.43 4.05 4.25 4.74 12.73 11.16 -30.01%
EPS 0.05 0.58 0.55 0.55 0.61 0.99 0.82 -37.24%
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 1.28 1.07 0.94 0.89 0.69 0.58 0.50 16.95%
EPS 0.05 0.14 0.13 0.12 0.09 0.05 0.04 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0726 0.0628 0.023 0.016 0.0105 0.0085 44.66%
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 39.99 46.31 38.55 38.79 37.52 12.80 8.96 28.29%
P/EPS 1,119.61 355.38 283.64 300.00 291.80 164.65 121.95 44.67%
EY 0.09 0.28 0.35 0.33 0.34 0.61 0.82 -30.79%
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 39.99 68.45 37.80 35.97 37.10 13.28 9.05 28.08%
P/EPS 1,119.61 525.27 278.18 278.18 288.52 170.71 123.17 44.43%
EY 0.09 0.19 0.36 0.36 0.35 0.59 0.81 -30.65%
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