[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 54.17%
YoY- 7.37%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 106,951 51,466 196,751 144,928 93,839 43,741 158,703 -23.07%
PBT 16,419 7,180 31,306 20,902 13,628 5,622 24,272 -22.88%
Tax -2,325 -890 -3,010 -2,102 -1,434 -639 -887 89.77%
NP 14,094 6,290 28,296 18,800 12,194 4,983 23,385 -28.58%
-
NP to SH 14,094 6,290 28,296 18,800 12,194 4,983 23,385 -28.58%
-
Tax Rate 14.16% 12.40% 9.61% 10.06% 10.52% 11.37% 3.65% -
Total Cost 92,857 45,176 168,455 126,128 81,645 38,758 135,318 -22.14%
-
Net Worth 160,721 147,999 128,466 126,871 0 101,349 99,867 37.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 11,678 - - - 9,404 -
Div Payout % - - 41.27% - - - 40.21% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 160,721 147,999 128,466 126,871 0 101,349 99,867 37.21%
NOSH 1,236,315 1,233,333 1,167,874 1,153,374 846,805 844,576 832,229 30.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.18% 12.22% 14.38% 12.97% 12.99% 11.39% 14.74% -
ROE 8.77% 4.25% 22.03% 14.82% 0.00% 4.92% 23.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.65 4.17 16.85 12.57 11.08 5.18 19.07 -40.87%
EPS 1.14 0.51 2.43 1.63 1.08 0.59 2.15 -34.41%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.13 -
NAPS 0.13 0.12 0.11 0.11 0.00 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 1,201,090
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.86 0.90 3.43 2.53 1.64 0.76 2.77 -23.26%
EPS 0.25 0.11 0.49 0.33 0.21 0.09 0.41 -28.02%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.16 -
NAPS 0.028 0.0258 0.0224 0.0221 0.00 0.0177 0.0174 37.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.73 1.13 1.37 1.65 2.10 2.03 2.19 -
P/RPS 20.00 27.08 8.13 13.13 18.95 39.20 11.48 44.63%
P/EPS 151.75 221.57 56.54 101.23 145.83 344.07 77.94 55.73%
EY 0.66 0.45 1.77 0.99 0.69 0.29 1.28 -35.62%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.52 -
P/NAPS 13.31 9.42 12.45 15.00 0.00 16.92 18.25 -18.93%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 28/08/15 22/05/15 12/02/15 13/11/14 28/08/14 -
Price 1.66 1.56 0.865 1.53 1.61 2.12 2.20 -
P/RPS 19.19 37.38 5.13 12.18 14.53 40.93 11.54 40.23%
P/EPS 145.61 305.88 35.70 93.87 111.81 359.32 78.29 51.06%
EY 0.69 0.33 2.80 1.07 0.89 0.28 1.28 -33.68%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.51 -
P/NAPS 12.77 13.00 7.86 13.91 0.00 17.67 18.33 -21.36%

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