[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 1.98%
YoY- -52.0%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 218,030 108,609 363,220 258,676 170,432 83,040 317,576 -22.08%
PBT 19,318 9,636 23,740 14,428 14,294 6,654 32,375 -29.01%
Tax -5,178 -2,240 -4,945 -3,780 -3,665 -1,893 95 -
NP 14,140 7,396 18,795 10,648 10,629 4,761 32,470 -42.40%
-
NP to SH 14,110 7,194 18,838 10,839 10,629 4,761 32,470 -42.48%
-
Tax Rate 26.80% 23.25% 20.83% 26.20% 25.64% 28.45% -0.29% -
Total Cost 203,890 101,213 344,425 248,028 159,803 78,279 285,106 -19.94%
-
Net Worth 518,700 507,726 507,726 507,726 483,409 507,724 434,611 12.45%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 11,282 - - - 13,581 -
Div Payout % - - 59.89% - - - 41.83% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 518,700 507,726 507,726 507,726 483,409 507,724 434,611 12.45%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,388 5,641,388 5,641,388 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.49% 6.81% 5.17% 4.12% 6.24% 5.73% 10.22% -
ROE 2.72% 1.42% 3.71% 2.13% 2.20% 0.94% 7.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.78 1.93 6.44 4.59 3.17 1.47 5.85 -25.16%
EPS 0.25 0.13 0.33 0.19 0.19 0.08 0.58 -42.79%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.25 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.08 8.13%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.86 1.93 6.44 4.59 3.02 1.47 5.63 -22.15%
EPS 0.25 0.13 0.33 0.19 0.19 0.08 0.58 -42.79%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.24 -
NAPS 0.0919 0.09 0.09 0.09 0.0857 0.09 0.077 12.45%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.40 0.33 0.355 0.155 0.27 0.285 0.265 -
P/RPS 10.57 17.14 5.51 3.38 8.51 19.36 4.53 75.46%
P/EPS 163.38 258.78 106.31 80.67 136.44 337.70 44.34 137.62%
EY 0.61 0.39 0.94 1.24 0.73 0.30 2.26 -58.06%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.94 -
P/NAPS 4.44 3.67 3.94 1.72 3.00 3.17 3.31 21.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 25/08/20 27/05/20 20/02/20 18/11/19 26/08/19 -
Price 0.375 0.435 0.39 0.445 0.24 0.285 0.275 -
P/RPS 9.91 22.59 6.06 9.70 7.56 19.36 4.70 64.05%
P/EPS 153.17 341.12 116.79 231.61 121.28 337.70 46.01 122.14%
EY 0.65 0.29 0.86 0.43 0.82 0.30 2.17 -55.06%
DY 0.00 0.00 0.51 0.00 0.00 0.00 0.91 -
P/NAPS 4.17 4.83 4.33 4.94 2.67 3.17 3.44 13.62%

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