[GDB] YoY Quarter Result on 30-Sep-2021 [#3]

Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 30.04%
YoY- -14.43%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 88,266 95,910 78,217 55,748 0 -
PBT 7,867 10,083 9,208 8,902 0 -
Tax -1,650 -2,840 -2,028 -2,142 0 -
NP 6,217 7,243 7,180 6,760 0 -
-
NP to SH 6,403 7,483 7,180 6,760 0 -
-
Tax Rate 20.97% 28.17% 22.02% 24.06% - -
Total Cost 82,049 88,667 71,037 48,988 0 -
-
Net Worth 140,625 125,000 112,500 93,772 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 140,625 125,000 112,500 93,772 0 -
NOSH 937,500 625,000 625,000 625,000 0 -
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.04% 7.55% 9.18% 12.13% 0.00% -
ROE 4.55% 5.99% 6.38% 7.21% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.42 15.35 12.51 9.51 0.00 -
EPS 0.68 1.20 1.15 1.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.20 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 937,500
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.42 10.23 8.34 5.95 0.00 -
EPS 0.68 0.80 0.77 0.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1333 0.12 0.10 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 0.475 0.62 0.325 0.35 0.00 -
P/RPS 5.05 4.04 2.60 3.68 0.00 -
P/EPS 69.55 51.78 28.29 30.34 0.00 -
EY 1.44 1.93 3.53 3.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.10 1.81 2.19 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 18/11/21 19/11/20 20/11/19 23/11/18 - -
Price 0.47 0.785 0.49 0.285 0.00 -
P/RPS 4.99 5.12 3.92 3.00 0.00 -
P/EPS 68.82 65.57 42.65 24.71 0.00 -
EY 1.45 1.53 2.34 4.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.93 2.72 1.78 0.00 -

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