[GDEX] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 113.48%
YoY- 22.78%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 68,767 250,510 185,643 124,166 58,017 219,757 160,895 -43.23%
PBT 9,321 44,474 29,844 20,480 9,620 40,183 24,746 -47.81%
Tax -1,427 -7,645 -4,528 -3,175 -1,514 -5,739 -3,321 -43.02%
NP 7,894 36,829 25,316 17,305 8,106 34,444 21,425 -48.57%
-
NP to SH 7,894 36,829 25,316 17,305 8,106 34,444 21,425 -48.57%
-
Tax Rate 15.31% 17.19% 15.17% 15.50% 15.74% 14.28% 13.42% -
Total Cost 60,873 213,681 160,327 106,861 49,911 185,313 139,470 -42.43%
-
Net Worth 446,098 446,098 416,624 401,475 398,430 362,568 342,292 19.29%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 13,940 - - - 12,948 - -
Div Payout % - 37.85% - - - 37.59% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 446,098 446,098 416,624 401,475 398,430 362,568 342,292 19.29%
NOSH 5,576,236 5,576,236 1,394,050 1,384,400 1,373,898 1,294,887 1,267,751 168.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.48% 14.70% 13.64% 13.94% 13.97% 15.67% 13.32% -
ROE 1.77% 8.26% 6.08% 4.31% 2.03% 9.50% 6.26% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.23 4.49 13.37 8.97 4.22 16.97 12.69 -78.86%
EPS 0.14 0.66 1.83 1.25 0.59 2.66 1.69 -80.96%
DPS 0.00 0.25 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.08 0.08 0.30 0.29 0.29 0.28 0.27 -55.52%
Adjusted Per Share Value based on latest NOSH - 1,372,985
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.20 4.37 3.24 2.17 1.01 3.83 2.81 -43.26%
EPS 0.14 0.64 0.44 0.30 0.14 0.60 0.37 -47.65%
DPS 0.00 0.24 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.0778 0.0778 0.0726 0.07 0.0695 0.0632 0.0597 19.28%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.635 0.625 2.05 1.69 1.74 1.54 1.56 -
P/RPS 51.49 13.91 15.34 18.84 41.20 9.07 12.29 159.65%
P/EPS 448.56 94.63 112.46 135.20 294.92 57.89 92.31 186.61%
EY 0.22 1.06 0.89 0.74 0.34 1.73 1.08 -65.34%
DY 0.00 0.40 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 7.94 7.81 6.83 5.83 6.00 5.50 5.78 23.55%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 30/08/17 23/05/17 22/02/17 24/11/16 26/08/16 26/05/16 -
Price 0.63 0.68 3.03 1.59 1.69 1.51 1.53 -
P/RPS 51.09 15.14 22.67 17.73 40.02 8.90 12.06 161.58%
P/EPS 445.03 102.96 166.22 127.20 286.44 56.77 90.53 188.83%
EY 0.22 0.97 0.60 0.79 0.35 1.76 1.10 -65.76%
DY 0.00 0.37 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 7.88 8.50 10.10 5.48 5.83 5.39 5.67 24.51%

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