[GDEX] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -84.65%
YoY- -152.57%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 387,118 393,936 383,269 374,260 370,840 367,548 638,054 -28.39%
PBT -35,060 -27,200 -20,073 -18,966 -13,754 -9,920 59,703 -
Tax -2,380 -812 4,068 4,325 4,466 3,832 -15,751 -71.72%
NP -37,440 -28,012 -16,005 -14,641 -9,288 -6,088 43,952 -
-
NP to SH -37,110 -28,840 -18,024 -16,020 -8,676 -7,596 42,712 -
-
Tax Rate - - - - - - 26.38% -
Total Cost 424,558 421,948 399,274 388,901 380,128 373,636 594,102 -20.11%
-
Net Worth 447,249 499,335 507,726 507,726 507,726 507,726 507,726 -8.12%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 8,462 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 447,249 499,335 507,726 507,726 507,726 507,726 507,726 -8.12%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -9.67% -7.11% -4.18% -3.91% -2.50% -1.66% 6.89% -
ROE -8.30% -5.78% -3.55% -3.16% -1.71% -1.50% 8.41% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.92 7.10 6.79 6.63 6.57 6.52 11.31 -27.99%
EPS 0.60 -0.52 -0.28 -0.28 -0.20 -0.12 0.76 -14.61%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.09 0.09 0.09 0.09 -7.57%
Adjusted Per Share Value based on latest NOSH - 5,641,410
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.75 6.87 6.68 6.53 6.47 6.41 11.13 -28.41%
EPS -0.65 -0.50 -0.31 -0.28 -0.15 -0.13 0.74 -
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0871 0.0885 0.0885 0.0885 0.0885 0.0885 -8.09%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.18 0.195 0.15 0.115 0.17 0.22 0.285 -
P/RPS 2.60 2.75 2.21 1.73 2.59 3.38 2.52 2.11%
P/EPS -27.12 -37.51 -46.95 -40.50 -110.54 -163.39 37.64 -
EY -3.69 -2.67 -2.13 -2.47 -0.90 -0.61 2.66 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.17 1.67 1.28 1.89 2.44 3.17 -20.48%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 22/11/22 23/08/22 24/05/22 25/02/22 -
Price 0.175 0.17 0.205 0.125 0.155 0.185 0.255 -
P/RPS 2.53 2.39 3.02 1.88 2.36 2.84 2.25 8.15%
P/EPS -26.36 -32.70 -64.16 -44.02 -100.79 -137.40 33.68 -
EY -3.79 -3.06 -1.56 -2.27 -0.99 -0.73 2.97 -
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.89 2.28 1.39 1.72 2.06 2.83 -15.75%

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