[GDEX] YoY Cumulative 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- 236.82%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 124,166 106,951 93,839 77,408 66,250 56,148 44,656 18.56%
PBT 20,480 16,419 13,628 11,678 9,771 5,136 3,838 32.15%
Tax -3,175 -2,325 -1,434 727 -2,810 -1,448 -981 21.60%
NP 17,305 14,094 12,194 12,405 6,961 3,688 2,857 34.97%
-
NP to SH 17,305 14,094 12,194 12,405 6,961 3,688 2,857 34.97%
-
Tax Rate 15.50% 14.16% 10.52% -6.23% 28.76% 28.19% 25.56% -
Total Cost 106,861 92,857 81,645 65,003 59,289 52,460 41,799 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 4.31% 8.77% 0.00% 15.50% 12.05% 7.15% 6.53% -
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 8.97 8.65 11.08 9.67 25.22 21.77 17.35 -10.40%
EPS 1.25 1.14 1.08 1.55 2.65 1.43 1.11 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 2.20 1.90 1.66 1.37 1.17 1.00 0.79 18.59%
EPS 0.31 0.25 0.22 0.22 0.12 0.07 0.05 35.50%
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 18.84 20.00 18.95 11.89 6.34 4.55 3.40 32.99%
P/EPS 135.20 151.75 145.83 74.19 60.38 69.23 53.15 16.82%
EY 0.74 0.66 0.69 1.35 1.66 1.44 1.88 -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 17.73 19.19 14.53 16.96 6.54 4.87 4.15 27.35%
P/EPS 127.20 145.61 111.81 105.81 62.26 74.13 64.86 11.86%
EY 0.79 0.69 0.89 0.95 1.61 1.35 1.54 -10.51%
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