[GDEX] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -72.61%
YoY- -18.01%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 317,576 235,287 157,318 74,509 292,988 218,628 145,226 68.71%
PBT 32,375 28,233 23,975 9,362 44,607 30,536 21,344 32.11%
Tax 95 -5,650 -6,817 -2,890 -20,980 -13,431 -6,861 -
NP 32,470 22,583 17,158 6,472 23,627 17,105 14,483 71.55%
-
NP to SH 32,470 22,583 17,158 6,472 23,627 17,105 14,483 71.55%
-
Tax Rate -0.29% 20.01% 28.43% 30.87% 47.03% 43.98% 32.14% -
Total Cost 285,106 212,704 140,160 68,037 269,361 201,523 130,743 68.40%
-
Net Worth 434,611 504,236 504,236 454,754 446,897 447,332 446,098 -1.72%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,581 - - - 11,172 - - -
Div Payout % 41.83% - - - 47.29% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 434,611 504,236 504,236 454,754 446,897 447,332 446,098 -1.72%
NOSH 5,641,388 5,641,388 5,602,624 5,602,624 5,602,624 5,602,624 5,576,236 0.77%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.22% 9.60% 10.91% 8.69% 8.06% 7.82% 9.97% -
ROE 7.47% 4.48% 3.40% 1.42% 5.29% 3.82% 3.25% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.85 4.20 2.81 1.31 5.24 3.91 2.60 71.96%
EPS 0.58 0.40 0.31 0.12 0.42 0.31 0.26 70.97%
DPS 0.25 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.08 0.08 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.63 4.17 2.79 1.32 5.19 3.88 2.57 68.91%
EPS 0.58 0.40 0.30 0.11 0.42 0.30 0.26 70.97%
DPS 0.24 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.077 0.0894 0.0894 0.0806 0.0792 0.0793 0.0791 -1.78%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.265 0.345 0.265 0.42 0.405 0.525 0.605 -
P/RPS 4.53 8.22 9.44 32.04 7.72 13.43 23.23 -66.47%
P/EPS 44.34 85.59 86.53 368.89 95.76 171.62 232.94 -67.01%
EY 2.26 1.17 1.16 0.27 1.04 0.58 0.43 203.21%
DY 0.94 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 3.31 3.83 2.94 5.25 5.06 6.56 7.56 -42.42%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 25/02/19 29/11/18 30/08/18 14/05/18 22/02/18 -
Price 0.275 0.28 0.305 0.30 0.42 0.525 0.62 -
P/RPS 4.70 6.67 10.86 22.89 8.01 13.43 23.81 -66.19%
P/EPS 46.01 69.47 99.59 263.49 99.30 171.62 238.71 -66.73%
EY 2.17 1.44 1.00 0.38 1.01 0.58 0.42 199.76%
DY 0.91 0.00 0.00 0.00 0.48 0.00 0.00 -
P/NAPS 3.44 3.11 3.39 3.75 5.25 6.56 7.75 -41.89%

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