[GDEX] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -60.21%
YoY- -67.27%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 102,859 88,244 77,969 73,402 61,477 53,944 51,089 11.35%
PBT 10,975 134 4,258 9,192 9,364 8,327 7,274 6.52%
Tax -1,792 -115 1,167 -6,570 -1,353 -996 -668 16.37%
NP 9,183 19 5,425 2,622 8,011 7,331 6,606 5.19%
-
NP to SH 9,468 210 5,425 2,622 8,011 7,331 6,606 5.68%
-
Tax Rate 16.33% 85.82% -27.41% 71.48% 14.45% 11.96% 9.18% -
Total Cost 93,676 88,225 72,544 70,780 53,466 46,613 44,483 12.12%
-
Net Worth 507,726 507,726 504,236 447,332 416,624 359,885 132,119 22.98%
Dividend
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 11,282 - - - - - - -
Div Payout % 119.17% - - - - - - -
Equity
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 507,726 507,726 504,236 447,332 416,624 359,885 132,119 22.98%
NOSH 5,641,410 5,641,410 5,641,388 5,602,624 1,394,050 1,332,909 1,201,090 26.83%
Ratio Analysis
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.93% 0.02% 6.96% 3.57% 13.03% 13.59% 12.93% -
ROE 1.86% 0.04% 1.08% 0.59% 1.92% 2.04% 5.00% -
Per Share
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.82 1.56 1.39 1.31 4.43 4.05 4.25 -12.22%
EPS 0.17 0.00 0.10 0.05 0.58 0.55 0.55 -16.51%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.30 0.27 0.11 -3.03%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.79 1.54 1.36 1.28 1.07 0.94 0.89 11.33%
EPS 0.17 0.00 0.09 0.05 0.14 0.13 0.12 5.49%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0879 0.078 0.0726 0.0628 0.023 23.00%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.315 0.155 0.345 0.525 2.05 1.56 1.65 -
P/RPS 17.28 9.91 24.79 39.99 46.31 38.55 38.79 -11.68%
P/EPS 187.69 4,163.90 356.30 1,119.61 355.38 283.64 300.00 -6.95%
EY 0.53 0.02 0.28 0.09 0.28 0.35 0.33 7.55%
DY 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.72 3.83 6.56 6.83 5.78 15.00 -20.04%
Price Multiplier on Announcement Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/11/21 27/05/20 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 -
Price 0.30 0.445 0.28 0.525 3.03 1.53 1.53 -
P/RPS 16.45 28.45 20.12 39.99 68.45 37.80 35.97 -11.32%
P/EPS 178.75 11,954.42 289.17 1,119.61 525.27 278.18 278.18 -6.57%
EY 0.56 0.01 0.35 0.09 0.19 0.36 0.36 7.02%
DY 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.94 3.11 6.56 10.10 5.67 13.91 -19.72%

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