[GDEX] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -6.06%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 66,149 58,017 58,862 53,944 55,485 51,466 51,823 17.58%
PBT 10,860 9,620 15,437 8,327 9,239 7,180 10,404 2.88%
Tax -1,661 -1,514 -2,418 -996 -1,435 -890 -908 49.30%
NP 9,199 8,106 13,019 7,331 7,804 6,290 9,496 -2.08%
-
NP to SH 9,199 8,106 13,019 7,331 7,804 6,290 9,496 -2.08%
-
Tax Rate 15.29% 15.74% 15.66% 11.96% 15.53% 12.40% 8.73% -
Total Cost 56,950 49,911 45,843 46,613 47,681 45,176 42,327 21.76%
-
Net Worth 398,165 398,430 387,800 359,885 161,034 147,999 133,577 106.43%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 13,850 - - - 12,143 -
Div Payout % - - 106.38% - - - 127.88% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 398,165 398,430 387,800 359,885 161,034 147,999 133,577 106.43%
NOSH 1,372,985 1,373,898 1,385,000 1,332,909 1,238,730 1,233,333 1,214,342 8.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.91% 13.97% 22.12% 13.59% 14.07% 12.22% 18.32% -
ROE 2.31% 2.03% 3.36% 2.04% 4.85% 4.25% 7.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.82 4.22 4.25 4.05 4.48 4.17 4.27 8.37%
EPS 0.67 0.59 0.94 0.55 0.63 0.51 0.79 -10.35%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.29 0.29 0.28 0.27 0.13 0.12 0.11 90.28%
Adjusted Per Share Value based on latest NOSH - 1,332,909
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.17 1.03 1.04 0.96 0.98 0.91 0.92 17.29%
EPS 0.16 0.14 0.23 0.13 0.14 0.11 0.17 -3.94%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.22 -
NAPS 0.0706 0.0706 0.0687 0.0638 0.0285 0.0262 0.0237 106.34%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.69 1.74 1.54 1.56 1.73 1.13 1.37 -
P/RPS 35.08 41.20 36.24 38.55 38.62 27.08 32.10 6.06%
P/EPS 252.24 294.92 163.83 283.64 274.60 221.57 175.19 27.36%
EY 0.40 0.34 0.61 0.35 0.36 0.45 0.57 -20.94%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.73 -
P/NAPS 5.83 6.00 5.50 5.78 13.31 9.42 12.45 -39.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 26/08/16 26/05/16 24/02/16 19/11/15 28/08/15 -
Price 1.59 1.69 1.51 1.53 1.66 1.56 0.865 -
P/RPS 33.00 40.02 35.53 37.80 37.06 37.38 20.27 38.18%
P/EPS 237.31 286.44 160.64 278.18 263.49 305.88 110.62 65.95%
EY 0.42 0.35 0.62 0.36 0.38 0.33 0.90 -39.69%
DY 0.00 0.00 0.66 0.00 0.00 0.00 1.16 -
P/NAPS 5.48 5.83 5.39 5.67 12.77 13.00 7.86 -21.28%

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