[GDEX] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 11.63%
YoY- -38.05%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 434,436 363,220 344,901 340,864 332,160 317,576 313,716 24.16%
PBT 38,544 23,740 19,237 28,588 26,616 32,375 37,644 1.58%
Tax -8,960 -4,945 -5,040 -7,330 -7,572 95 -7,533 12.22%
NP 29,584 18,795 14,197 21,258 19,044 32,470 30,110 -1.16%
-
NP to SH 28,776 18,838 14,452 21,258 19,044 32,470 30,110 -2.96%
-
Tax Rate 23.25% 20.83% 26.20% 25.64% 28.45% -0.29% 20.01% -
Total Cost 404,852 344,425 330,704 319,606 313,116 285,106 283,605 26.69%
-
Net Worth 507,726 507,726 507,726 483,409 507,724 434,611 504,236 0.45%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 11,282 - - - 13,581 - -
Div Payout % - 59.89% - - - 41.83% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 507,726 507,726 507,726 483,409 507,724 434,611 504,236 0.45%
NOSH 5,641,410 5,641,410 5,641,410 5,641,388 5,641,388 5,641,388 5,641,388 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.81% 5.17% 4.12% 6.24% 5.73% 10.22% 9.60% -
ROE 5.67% 3.71% 2.85% 4.40% 3.75% 7.47% 5.97% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.70 6.44 6.11 6.35 5.89 5.85 5.60 23.58%
EPS 0.52 0.33 0.25 0.38 0.32 0.58 0.53 -1.25%
DPS 0.00 0.20 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.58 6.33 6.01 5.94 5.79 5.54 5.47 24.22%
EPS 0.50 0.33 0.25 0.37 0.33 0.57 0.53 -3.79%
DPS 0.00 0.20 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.0885 0.0885 0.0885 0.0843 0.0885 0.0758 0.0879 0.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.33 0.355 0.155 0.27 0.285 0.265 0.345 -
P/RPS 4.29 5.51 2.54 4.25 4.84 4.53 6.16 -21.37%
P/EPS 64.70 106.31 60.51 68.22 84.43 44.34 64.19 0.52%
EY 1.55 0.94 1.65 1.47 1.18 2.26 1.56 -0.42%
DY 0.00 0.56 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 3.67 3.94 1.72 3.00 3.17 3.31 3.83 -2.79%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 27/05/20 20/02/20 18/11/19 26/08/19 27/05/19 -
Price 0.435 0.39 0.445 0.24 0.285 0.275 0.28 -
P/RPS 5.65 6.06 7.28 3.78 4.84 4.70 5.00 8.46%
P/EPS 85.28 116.79 173.71 60.64 84.43 46.01 52.10 38.76%
EY 1.17 0.86 0.58 1.65 1.18 2.17 1.92 -28.05%
DY 0.00 0.51 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 4.83 4.33 4.94 2.67 3.17 3.44 3.11 34.00%

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