[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -77.77%
YoY- 26.23%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 219,757 160,895 106,951 51,466 196,751 144,928 93,839 76.44%
PBT 40,183 24,746 16,419 7,180 31,306 20,902 13,628 105.75%
Tax -5,739 -3,321 -2,325 -890 -3,010 -2,102 -1,434 152.28%
NP 34,444 21,425 14,094 6,290 28,296 18,800 12,194 99.94%
-
NP to SH 34,444 21,425 14,094 6,290 28,296 18,800 12,194 99.94%
-
Tax Rate 14.28% 13.42% 14.16% 12.40% 9.61% 10.06% 10.52% -
Total Cost 185,313 139,470 92,857 45,176 168,455 126,128 81,645 72.79%
-
Net Worth 362,568 342,292 160,721 147,999 128,466 126,871 0 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 12,948 - - - 11,678 - - -
Div Payout % 37.59% - - - 41.27% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 362,568 342,292 160,721 147,999 128,466 126,871 0 -
NOSH 1,294,887 1,267,751 1,236,315 1,233,333 1,167,874 1,153,374 846,805 32.76%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.67% 13.32% 13.18% 12.22% 14.38% 12.97% 12.99% -
ROE 9.50% 6.26% 8.77% 4.25% 22.03% 14.82% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.97 12.69 8.65 4.17 16.85 12.57 11.08 32.90%
EPS 2.66 1.69 1.14 0.51 2.43 1.63 1.08 82.47%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.28 0.27 0.13 0.12 0.11 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,233,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.83 2.81 1.86 0.90 3.43 2.53 1.64 76.11%
EPS 0.60 0.37 0.25 0.11 0.49 0.33 0.21 101.48%
DPS 0.23 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.0632 0.0597 0.028 0.0258 0.0224 0.0221 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.54 1.56 1.73 1.13 1.37 1.65 2.10 -
P/RPS 9.07 12.29 20.00 27.08 8.13 13.13 18.95 -38.83%
P/EPS 57.89 92.31 151.75 221.57 56.54 101.23 145.83 -46.01%
EY 1.73 1.08 0.66 0.45 1.77 0.99 0.69 84.66%
DY 0.65 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 5.50 5.78 13.31 9.42 12.45 15.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 24/02/16 19/11/15 28/08/15 22/05/15 12/02/15 -
Price 1.51 1.53 1.66 1.56 0.865 1.53 1.61 -
P/RPS 8.90 12.06 19.19 37.38 5.13 12.18 14.53 -27.89%
P/EPS 56.77 90.53 145.61 305.88 35.70 93.87 111.81 -36.38%
EY 1.76 1.10 0.69 0.33 2.80 1.07 0.89 57.61%
DY 0.66 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 5.39 5.67 12.77 13.00 7.86 13.91 0.00 -

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