[GDEX] QoQ Quarter Result on 30-Sep-2020

Stock
[GDEX] GDEX BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020
Profit Trend
QoQ- -10.06%
YoY- 51.1%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 106,668 105,809 109,421 108,609 104,544 88,244 87,392 14.22%
PBT 9,909 7,051 9,682 9,636 9,312 134 7,640 18.94%
Tax -2,875 -2,197 -2,938 -2,240 -1,165 -115 -1,772 38.11%
NP 7,034 4,854 6,744 7,396 8,147 19 5,868 12.85%
-
NP to SH 6,396 5,580 6,916 7,194 7,999 210 5,868 5.91%
-
Tax Rate 29.01% 31.16% 30.34% 23.25% 12.51% 85.82% 23.19% -
Total Cost 99,634 100,955 102,677 101,213 96,397 88,225 81,524 14.32%
-
Net Worth 507,726 507,726 518,700 507,726 507,726 507,726 483,409 3.32%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - 11,282 - - -
Div Payout % - - - - 141.05% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 507,726 507,726 518,700 507,726 507,726 507,726 483,409 3.32%
NOSH 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,410 5,641,388 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.59% 4.59% 6.16% 6.81% 7.79% 0.02% 6.71% -
ROE 1.26% 1.10% 1.33% 1.42% 1.58% 0.04% 1.21% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.89 1.88 1.90 1.93 1.85 1.56 1.63 10.37%
EPS 0.11 0.10 0.12 0.13 0.14 0.00 0.10 6.56%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.89 1.88 1.94 1.93 1.85 1.56 1.55 14.14%
EPS 0.11 0.10 0.12 0.13 0.14 0.00 0.10 6.56%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.09 0.09 0.0919 0.09 0.09 0.09 0.0857 3.32%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.35 0.355 0.40 0.33 0.355 0.155 0.27 -
P/RPS 18.51 18.93 21.07 17.14 19.16 9.91 16.59 7.58%
P/EPS 308.71 358.91 333.33 258.78 250.37 4,163.90 247.14 16.00%
EY 0.32 0.28 0.30 0.39 0.40 0.02 0.40 -13.83%
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 3.89 3.94 4.44 3.67 3.94 1.72 3.00 18.92%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 25/05/21 25/02/21 26/11/20 25/08/20 27/05/20 20/02/20 -
Price 0.31 0.37 0.375 0.435 0.39 0.445 0.24 -
P/RPS 16.40 19.73 19.75 22.59 21.05 28.45 14.75 7.33%
P/EPS 273.43 374.07 312.50 341.12 275.05 11,954.42 219.68 15.72%
EY 0.37 0.27 0.32 0.29 0.36 0.01 0.46 -13.52%
DY 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
P/NAPS 3.44 4.11 4.17 4.83 4.33 4.94 2.67 18.42%

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