[GDEX] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 144.71%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 51,466 196,751 144,928 93,839 43,741 158,703 117,105 -42.16%
PBT 7,180 31,306 20,902 13,628 5,622 24,272 17,295 -44.31%
Tax -890 -3,010 -2,102 -1,434 -639 -887 214 -
NP 6,290 28,296 18,800 12,194 4,983 23,385 17,509 -49.43%
-
NP to SH 6,290 28,296 18,800 12,194 4,983 23,385 17,509 -49.43%
-
Tax Rate 12.40% 9.61% 10.06% 10.52% 11.37% 3.65% -1.24% -
Total Cost 45,176 168,455 126,128 81,645 38,758 135,318 99,596 -40.93%
-
Net Worth 147,999 128,466 126,871 0 101,349 99,867 89,166 40.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 11,678 - - - 9,404 - -
Div Payout % - 41.27% - - - 40.21% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 147,999 128,466 126,871 0 101,349 99,867 89,166 40.14%
NOSH 1,233,333 1,167,874 1,153,374 846,805 844,576 832,229 810,601 32.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.22% 14.38% 12.97% 12.99% 11.39% 14.74% 14.95% -
ROE 4.25% 22.03% 14.82% 0.00% 4.92% 23.42% 19.64% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.17 16.85 12.57 11.08 5.18 19.07 14.45 -56.29%
EPS 0.51 2.43 1.63 1.08 0.59 2.15 2.16 -61.76%
DPS 0.00 1.00 0.00 0.00 0.00 1.13 0.00 -
NAPS 0.12 0.11 0.11 0.00 0.12 0.12 0.11 5.96%
Adjusted Per Share Value based on latest NOSH - 858,452
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.91 3.49 2.57 1.66 0.78 2.81 2.08 -42.34%
EPS 0.11 0.50 0.33 0.22 0.09 0.41 0.31 -49.84%
DPS 0.00 0.21 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.0262 0.0228 0.0225 0.00 0.018 0.0177 0.0158 40.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.13 1.37 1.65 2.10 2.03 2.19 1.78 -
P/RPS 27.08 8.13 13.13 18.95 39.20 11.48 12.32 68.97%
P/EPS 221.57 56.54 101.23 145.83 344.07 77.94 82.41 93.23%
EY 0.45 1.77 0.99 0.69 0.29 1.28 1.21 -48.25%
DY 0.00 0.73 0.00 0.00 0.00 0.52 0.00 -
P/NAPS 9.42 12.45 15.00 0.00 16.92 18.25 16.18 -30.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 28/08/15 22/05/15 12/02/15 13/11/14 28/08/14 07/05/14 -
Price 1.56 0.865 1.53 1.61 2.12 2.20 1.76 -
P/RPS 37.38 5.13 12.18 14.53 40.93 11.54 12.18 111.04%
P/EPS 305.88 35.70 93.87 111.81 359.32 78.29 81.48 141.35%
EY 0.33 2.80 1.07 0.89 0.28 1.28 1.23 -58.36%
DY 0.00 1.16 0.00 0.00 0.00 0.51 0.00 -
P/NAPS 13.00 7.86 13.91 0.00 17.67 18.33 16.00 -12.91%

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