[GDEX] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 68.41%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 248,332 213,902 187,678 154,816 132,500 112,296 89,312 18.56%
PBT 40,960 32,838 27,256 23,356 19,542 10,272 7,676 32.15%
Tax -6,350 -4,650 -2,868 1,454 -5,620 -2,896 -1,962 21.60%
NP 34,610 28,188 24,388 24,810 13,922 7,376 5,714 34.97%
-
NP to SH 34,610 28,188 24,388 24,810 13,922 7,376 5,714 34.97%
-
Tax Rate 15.50% 14.16% 10.52% -6.23% 28.76% 28.19% 25.56% -
Total Cost 213,722 185,714 163,290 130,006 118,578 104,920 83,598 16.91%
-
Net Worth 401,475 160,721 0 80,032 57,789 51,580 43,755 44.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 401,475 160,721 0 80,032 57,789 51,580 43,755 44.64%
NOSH 1,384,400 1,236,315 846,805 800,322 262,679 257,902 257,387 32.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.94% 13.18% 12.99% 16.03% 10.51% 6.57% 6.40% -
ROE 8.62% 17.54% 0.00% 31.00% 24.09% 14.30% 13.06% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.94 17.30 22.16 19.34 50.44 43.54 34.70 -10.40%
EPS 2.50 2.28 2.16 3.10 5.30 2.86 2.22 1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.13 0.00 0.10 0.22 0.20 0.17 9.30%
Adjusted Per Share Value based on latest NOSH - 807,592
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.40 3.79 3.33 2.74 2.35 1.99 1.58 18.59%
EPS 0.61 0.50 0.43 0.44 0.25 0.13 0.10 35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0285 0.00 0.0142 0.0102 0.0091 0.0078 44.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.69 1.73 2.10 1.15 1.60 0.99 0.59 -
P/RPS 9.42 10.00 9.48 5.94 3.17 2.27 1.70 32.99%
P/EPS 67.60 75.88 72.92 37.10 30.19 34.62 26.58 16.81%
EY 1.48 1.32 1.37 2.70 3.31 2.89 3.76 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 13.31 0.00 11.50 7.27 4.95 3.47 9.02%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 16/02/11 -
Price 1.59 1.66 1.61 1.64 1.65 1.06 0.72 -
P/RPS 8.86 9.59 7.26 8.48 3.27 2.43 2.07 27.39%
P/EPS 63.60 72.81 55.90 52.90 31.13 37.06 32.43 11.86%
EY 1.57 1.37 1.79 1.89 3.21 2.70 3.08 -10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.48 12.77 0.00 16.40 7.50 5.30 4.24 4.36%

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