[GDEX] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.4%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 367,548 638,054 457,170 469,644 431,785 436,060 434,436 -10.55%
PBT -9,920 59,703 40,502 39,576 35,158 38,636 38,544 -
Tax 3,832 -15,751 -10,321 -11,181 -9,833 -10,356 -8,960 -
NP -6,088 43,952 30,180 28,394 25,325 28,280 29,584 -
-
NP to SH -7,596 42,712 30,474 28,457 26,253 28,220 28,776 -
-
Tax Rate - 26.38% 25.48% 28.25% 27.97% 26.80% 23.25% -
Total Cost 373,636 594,102 426,990 441,249 406,460 407,780 404,852 -5.21%
-
Net Worth 507,726 507,726 507,726 507,726 507,726 518,700 507,726 0.00%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 507,726 507,726 507,726 507,726 507,726 518,700 507,726 0.00%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -1.66% 6.89% 6.60% 6.05% 5.87% 6.49% 6.81% -
ROE -1.50% 8.41% 6.00% 5.60% 5.17% 5.44% 5.67% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.52 11.31 8.10 8.32 7.65 7.57 7.70 -10.50%
EPS -0.12 0.76 0.54 0.50 0.47 0.50 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.41 11.13 7.97 8.19 7.53 7.60 7.58 -10.58%
EPS -0.13 0.74 0.53 0.50 0.46 0.49 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0885 0.0885 0.0885 0.0904 0.0885 0.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.22 0.285 0.315 0.35 0.355 0.40 0.33 -
P/RPS 3.38 2.52 3.89 4.20 4.64 5.29 4.29 -14.70%
P/EPS -163.39 37.64 58.31 69.38 76.28 81.69 64.70 -
EY -0.61 2.66 1.71 1.44 1.31 1.22 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 3.17 3.50 3.89 3.94 4.44 3.67 -23.84%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 25/11/21 29/09/21 25/05/21 25/02/21 26/11/20 -
Price 0.185 0.255 0.30 0.31 0.37 0.375 0.435 -
P/RPS 2.84 2.25 3.70 3.72 4.83 4.96 5.65 -36.80%
P/EPS -137.40 33.68 55.54 61.45 79.51 76.59 85.28 -
EY -0.73 2.97 1.80 1.63 1.26 1.31 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.83 3.33 3.44 4.11 4.17 4.83 -43.36%

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