[GDB] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 2.97%
YoY- 53.69%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 168,958 111,105 99,884 64,757 81,083 0 -
PBT 10,556 11,755 7,381 9,262 9,037 0 -
Tax -2,917 -3,215 -1,946 -2,222 -2,440 0 -
NP 7,639 8,540 5,435 7,040 6,597 0 -
-
NP to SH 7,805 8,797 5,724 7,040 6,597 0 -
-
Tax Rate 27.63% 27.35% 26.36% 23.99% 27.00% - -
Total Cost 161,319 102,565 94,449 57,717 74,486 0 -
-
Net Worth 149,999 137,499 118,749 106,250 70,972 0 -
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 149,999 137,499 118,749 106,250 70,972 0 -
NOSH 937,500 625,000 625,000 625,000 625,000 0 -
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.52% 7.69% 5.44% 10.87% 8.14% 0.00% -
ROE 5.20% 6.40% 4.82% 6.63% 9.30% 0.00% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.02 17.78 15.98 10.36 15.99 0.00 -
EPS 0.83 1.41 0.92 1.13 1.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.19 0.17 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.02 11.85 10.65 6.91 8.65 0.00 -
EPS 0.83 0.94 0.61 0.75 0.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1467 0.1267 0.1133 0.0757 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 - -
Price 0.415 0.84 0.48 0.30 0.295 0.00 -
P/RPS 2.30 4.73 3.00 2.90 1.84 0.00 -
P/EPS 49.85 59.68 52.41 26.63 22.67 0.00 -
EY 2.01 1.68 1.91 3.75 4.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 3.82 2.53 1.76 2.11 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/22 18/05/21 19/06/20 29/05/19 23/05/18 - -
Price 0.38 0.88 0.57 0.285 0.295 0.00 -
P/RPS 2.11 4.95 3.57 2.75 1.84 0.00 -
P/EPS 45.64 62.52 62.24 25.30 22.67 0.00 -
EY 2.19 1.60 1.61 3.95 4.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 4.00 3.00 1.68 2.11 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