[GDEX] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -5.86%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 332,160 298,036 275,068 232,068 205,864 174,964 148,416 14.36%
PBT 26,616 37,448 37,284 38,480 28,720 22,488 20,460 4.47%
Tax -7,572 -11,560 -5,708 -6,056 -3,560 -2,556 -5,728 4.75%
NP 19,044 25,888 31,576 32,424 25,160 19,932 14,732 4.36%
-
NP to SH 19,044 25,888 31,576 32,424 25,160 19,932 14,732 4.36%
-
Tax Rate 28.45% 30.87% 15.31% 15.74% 12.40% 11.37% 28.00% -
Total Cost 313,116 272,148 243,492 199,644 180,704 155,032 133,684 15.23%
-
Net Worth 507,724 454,754 446,098 398,430 147,999 101,349 71,029 38.77%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 507,724 454,754 446,098 398,430 147,999 101,349 71,029 38.77%
NOSH 5,641,388 5,602,624 5,576,236 1,373,898 1,233,333 844,576 263,071 66.64%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.73% 8.69% 11.48% 13.97% 12.22% 11.39% 9.93% -
ROE 3.75% 5.69% 7.08% 8.14% 17.00% 19.67% 20.74% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.89 5.24 4.93 16.89 16.69 20.72 56.42 -31.36%
EPS 0.32 0.48 0.56 2.36 2.04 2.36 5.60 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.29 0.12 0.12 0.27 -16.72%
Adjusted Per Share Value based on latest NOSH - 1,373,898
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.89 5.28 4.88 4.11 3.65 3.10 2.63 14.37%
EPS 0.34 0.46 0.56 0.57 0.45 0.35 0.26 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0806 0.0791 0.0706 0.0262 0.018 0.0126 38.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.285 0.42 0.635 1.74 1.13 2.03 3.17 -
P/RPS 4.84 8.01 12.87 10.30 6.77 9.80 5.62 -2.45%
P/EPS 84.43 92.22 112.14 73.73 55.39 86.02 56.61 6.88%
EY 1.18 1.08 0.89 1.36 1.81 1.16 1.77 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 5.25 7.94 6.00 9.42 16.92 11.74 -19.59%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 29/11/18 20/11/17 24/11/16 19/11/15 13/11/14 13/11/13 -
Price 0.285 0.30 0.63 1.69 1.56 2.12 2.97 -
P/RPS 4.84 5.72 12.77 10.01 9.35 10.23 5.26 -1.37%
P/EPS 84.43 65.87 111.26 71.61 76.47 89.83 53.04 8.05%
EY 1.18 1.52 0.90 1.40 1.31 1.11 1.89 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.75 7.88 5.83 13.00 17.67 11.00 -18.71%

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