[GDEX] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 39.55%
YoY- 81.66%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 638,054 533,366 430,507 323,839 218,030 108,609 363,220 45.43%
PBT 59,703 47,253 36,278 26,369 19,318 9,636 23,740 84.62%
Tax -15,751 -12,042 -10,250 -7,375 -5,178 -2,240 -4,945 116.02%
NP 43,952 35,211 26,028 18,994 14,140 7,396 18,795 75.90%
-
NP to SH 42,712 35,554 26,086 19,690 14,110 7,194 18,838 72.33%
-
Tax Rate 26.38% 25.48% 28.25% 27.97% 26.80% 23.25% 20.83% -
Total Cost 594,102 498,155 404,479 304,845 203,890 101,213 344,425 43.68%
-
Net Worth 507,726 507,726 507,726 507,726 518,700 507,726 507,726 0.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - 11,282 -
Div Payout % - - - - - - 59.89% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 507,726 507,726 507,726 507,726 518,700 507,726 507,726 0.00%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.89% 6.60% 6.05% 5.87% 6.49% 6.81% 5.17% -
ROE 8.41% 7.00% 5.14% 3.88% 2.72% 1.42% 3.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.31 9.45 7.63 5.74 3.78 1.93 6.44 45.41%
EPS 0.76 0.63 0.46 0.35 0.25 0.13 0.33 74.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 5,641,410
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.13 9.30 7.51 5.65 3.80 1.89 6.33 45.52%
EPS 0.74 0.62 0.45 0.34 0.25 0.13 0.33 71.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0885 0.0885 0.0885 0.0885 0.0904 0.0885 0.0885 0.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.285 0.315 0.35 0.355 0.40 0.33 0.355 -
P/RPS 2.52 3.33 4.59 6.18 10.57 17.14 5.51 -40.55%
P/EPS 37.64 49.98 75.69 101.71 163.38 258.78 106.31 -49.85%
EY 2.66 2.00 1.32 0.98 0.61 0.39 0.94 99.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/NAPS 3.17 3.50 3.89 3.94 4.44 3.67 3.94 -13.46%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 29/09/21 25/05/21 25/02/21 26/11/20 25/08/20 -
Price 0.255 0.30 0.31 0.37 0.375 0.435 0.39 -
P/RPS 2.25 3.17 4.06 6.45 9.91 22.59 6.06 -48.24%
P/EPS 33.68 47.60 67.04 106.01 153.17 341.12 116.79 -56.25%
EY 2.97 2.10 1.49 0.94 0.65 0.29 0.86 127.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
P/NAPS 2.83 3.33 3.44 4.11 4.17 4.83 4.33 -24.62%

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