[GDEX] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -21.26%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 314,636 298,036 292,988 291,504 290,452 275,068 250,510 16.36%
PBT 47,950 37,448 44,607 40,714 42,688 37,284 44,474 5.13%
Tax -13,634 -11,560 -20,980 -17,908 -13,722 -5,708 -7,645 46.90%
NP 34,316 25,888 23,627 22,806 28,966 31,576 36,829 -4.59%
-
NP to SH 34,316 25,888 23,627 22,806 28,966 31,576 36,829 -4.59%
-
Tax Rate 28.43% 30.87% 47.03% 43.98% 32.14% 15.31% 17.19% -
Total Cost 280,320 272,148 269,361 268,697 261,486 243,492 213,681 19.77%
-
Net Worth 504,236 454,754 446,897 447,332 446,098 446,098 446,098 8.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 11,172 - - - 13,940 -
Div Payout % - - 47.29% - - - 37.85% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 504,236 454,754 446,897 447,332 446,098 446,098 446,098 8.48%
NOSH 5,602,624 5,602,624 5,602,624 5,602,624 5,576,236 5,576,236 5,576,236 0.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.91% 8.69% 8.06% 7.82% 9.97% 11.48% 14.70% -
ROE 6.81% 5.69% 5.29% 5.10% 6.49% 7.08% 8.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.62 5.24 5.24 5.21 5.21 4.93 4.49 16.09%
EPS 0.62 0.48 0.42 0.41 0.52 0.56 0.66 -4.07%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
NAPS 0.09 0.08 0.08 0.08 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 5,602,624
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.58 5.28 5.19 5.17 5.15 4.88 4.44 16.40%
EPS 0.61 0.46 0.42 0.40 0.51 0.56 0.65 -4.13%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
NAPS 0.0894 0.0806 0.0792 0.0793 0.0791 0.0791 0.0791 8.47%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.265 0.42 0.405 0.525 0.605 0.635 0.625 -
P/RPS 4.72 8.01 7.72 10.07 11.62 12.87 13.91 -51.25%
P/EPS 43.27 92.22 95.76 128.72 116.47 112.14 94.63 -40.56%
EY 2.31 1.08 1.04 0.78 0.86 0.89 1.06 67.84%
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.40 -
P/NAPS 2.94 5.25 5.06 6.56 7.56 7.94 7.81 -47.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 30/08/18 14/05/18 22/02/18 20/11/17 30/08/17 -
Price 0.305 0.30 0.42 0.525 0.62 0.63 0.68 -
P/RPS 5.43 5.72 8.01 10.07 11.90 12.77 15.14 -49.42%
P/EPS 49.80 65.87 99.30 128.72 119.36 111.26 102.96 -38.30%
EY 2.01 1.52 1.01 0.78 0.84 0.90 0.97 62.32%
DY 0.00 0.00 0.48 0.00 0.00 0.00 0.37 -
P/NAPS 3.39 3.75 5.25 6.56 7.75 7.88 8.50 -45.72%

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