[GDEX] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -32.02%
YoY- -52.0%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 436,060 434,436 363,220 344,901 340,864 332,160 317,576 23.41%
PBT 38,636 38,544 23,740 19,237 28,588 26,616 32,375 12.44%
Tax -10,356 -8,960 -4,945 -5,040 -7,330 -7,572 95 -
NP 28,280 29,584 18,795 14,197 21,258 19,044 32,470 -8.76%
-
NP to SH 28,220 28,776 18,838 14,452 21,258 19,044 32,470 -8.88%
-
Tax Rate 26.80% 23.25% 20.83% 26.20% 25.64% 28.45% -0.29% -
Total Cost 407,780 404,852 344,425 330,704 319,606 313,116 285,106 26.80%
-
Net Worth 518,700 507,726 507,726 507,726 483,409 507,724 434,611 12.45%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 11,282 - - - 13,581 -
Div Payout % - - 59.89% - - - 41.83% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 518,700 507,726 507,726 507,726 483,409 507,724 434,611 12.45%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,388 5,641,388 5,641,388 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.49% 6.81% 5.17% 4.12% 6.24% 5.73% 10.22% -
ROE 5.44% 5.67% 3.71% 2.85% 4.40% 3.75% 7.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.57 7.70 6.44 6.11 6.35 5.89 5.85 18.65%
EPS 0.50 0.52 0.33 0.25 0.38 0.32 0.58 -9.38%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.13%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.60 7.58 6.33 6.01 5.94 5.79 5.54 23.34%
EPS 0.49 0.50 0.33 0.25 0.37 0.33 0.57 -9.54%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.24 -
NAPS 0.0904 0.0885 0.0885 0.0885 0.0843 0.0885 0.0758 12.40%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.40 0.33 0.355 0.155 0.27 0.285 0.265 -
P/RPS 5.29 4.29 5.51 2.54 4.25 4.84 4.53 10.84%
P/EPS 81.69 64.70 106.31 60.51 68.22 84.43 44.34 50.00%
EY 1.22 1.55 0.94 1.65 1.47 1.18 2.26 -33.57%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.94 -
P/NAPS 4.44 3.67 3.94 1.72 3.00 3.17 3.31 21.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 25/08/20 27/05/20 20/02/20 18/11/19 26/08/19 -
Price 0.375 0.435 0.39 0.445 0.24 0.285 0.275 -
P/RPS 4.96 5.65 6.06 7.28 3.78 4.84 4.70 3.63%
P/EPS 76.59 85.28 116.79 173.71 60.64 84.43 46.01 40.24%
EY 1.31 1.17 0.86 0.58 1.65 1.18 2.17 -28.46%
DY 0.00 0.00 0.51 0.00 0.00 0.00 0.91 -
P/NAPS 4.17 4.83 4.33 4.94 2.67 3.17 3.44 13.62%

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