[GDEX] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 123.25%
YoY- -38.05%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 108,609 363,220 258,676 170,432 83,040 317,576 235,287 -40.18%
PBT 9,636 23,740 14,428 14,294 6,654 32,375 28,233 -51.06%
Tax -2,240 -4,945 -3,780 -3,665 -1,893 95 -5,650 -45.94%
NP 7,396 18,795 10,648 10,629 4,761 32,470 22,583 -52.39%
-
NP to SH 7,194 18,838 10,839 10,629 4,761 32,470 22,583 -53.25%
-
Tax Rate 23.25% 20.83% 26.20% 25.64% 28.45% -0.29% 20.01% -
Total Cost 101,213 344,425 248,028 159,803 78,279 285,106 212,704 -38.96%
-
Net Worth 507,726 507,726 507,726 483,409 507,724 434,611 504,236 0.45%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 11,282 - - - 13,581 - -
Div Payout % - 59.89% - - - 41.83% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 507,726 507,726 507,726 483,409 507,724 434,611 504,236 0.45%
NOSH 5,641,410 5,641,410 5,641,410 5,641,388 5,641,388 5,641,388 5,641,388 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.81% 5.17% 4.12% 6.24% 5.73% 10.22% 9.60% -
ROE 1.42% 3.71% 2.13% 2.20% 0.94% 7.47% 4.48% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.93 6.44 4.59 3.17 1.47 5.85 4.20 -40.36%
EPS 0.13 0.33 0.19 0.19 0.08 0.58 0.40 -52.63%
DPS 0.00 0.20 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.08 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,388
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.89 6.33 4.51 2.97 1.45 5.54 4.10 -40.24%
EPS 0.13 0.33 0.19 0.19 0.08 0.57 0.39 -51.82%
DPS 0.00 0.20 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.0885 0.0885 0.0885 0.0843 0.0885 0.0758 0.0879 0.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.33 0.355 0.155 0.27 0.285 0.265 0.345 -
P/RPS 17.14 5.51 3.38 8.51 19.36 4.53 8.22 62.99%
P/EPS 258.78 106.31 80.67 136.44 337.70 44.34 85.59 108.67%
EY 0.39 0.94 1.24 0.73 0.30 2.26 1.17 -51.82%
DY 0.00 0.56 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 3.67 3.94 1.72 3.00 3.17 3.31 3.83 -2.79%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 27/05/20 20/02/20 18/11/19 26/08/19 27/05/19 -
Price 0.435 0.39 0.445 0.24 0.285 0.275 0.28 -
P/RPS 22.59 6.06 9.70 7.56 19.36 4.70 6.67 125.02%
P/EPS 341.12 116.79 231.61 121.28 337.70 46.01 69.47 188.05%
EY 0.29 0.86 0.43 0.82 0.30 2.17 1.44 -65.54%
DY 0.00 0.51 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 4.83 4.33 4.94 2.67 3.17 3.44 3.11 34.00%

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