[GDEX] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 144.71%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 145,226 124,166 106,951 93,839 77,408 66,250 56,148 17.14%
PBT 21,344 20,480 16,419 13,628 11,678 9,771 5,136 26.76%
Tax -6,861 -3,175 -2,325 -1,434 727 -2,810 -1,448 29.56%
NP 14,483 17,305 14,094 12,194 12,405 6,961 3,688 25.58%
-
NP to SH 14,483 17,305 14,094 12,194 12,405 6,961 3,688 25.58%
-
Tax Rate 32.14% 15.50% 14.16% 10.52% -6.23% 28.76% 28.19% -
Total Cost 130,743 106,861 92,857 81,645 65,003 59,289 52,460 16.42%
-
Net Worth 446,098 401,475 160,721 0 80,032 57,789 51,580 43.22%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 446,098 401,475 160,721 0 80,032 57,789 51,580 43.22%
NOSH 5,576,236 1,384,400 1,236,315 846,805 800,322 262,679 257,902 66.83%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.97% 13.94% 13.18% 12.99% 16.03% 10.51% 6.57% -
ROE 3.25% 4.31% 8.77% 0.00% 15.50% 12.05% 7.15% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.60 8.97 8.65 11.08 9.67 25.22 21.77 -29.80%
EPS 0.26 1.25 1.14 1.08 1.55 2.65 1.43 -24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.29 0.13 0.00 0.10 0.22 0.20 -14.15%
Adjusted Per Share Value based on latest NOSH - 858,452
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.53 2.17 1.86 1.64 1.35 1.16 0.98 17.10%
EPS 0.25 0.30 0.25 0.21 0.22 0.12 0.06 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.07 0.028 0.00 0.014 0.0101 0.009 43.21%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.605 1.69 1.73 2.10 1.15 1.60 0.99 -
P/RPS 23.23 18.84 20.00 18.95 11.89 6.34 4.55 31.18%
P/EPS 232.94 135.20 151.75 145.83 74.19 60.38 69.23 22.38%
EY 0.43 0.74 0.66 0.69 1.35 1.66 1.44 -18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 5.83 13.31 0.00 11.50 7.27 4.95 7.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 15/02/12 -
Price 0.62 1.59 1.66 1.61 1.64 1.65 1.06 -
P/RPS 23.81 17.73 19.19 14.53 16.96 6.54 4.87 30.24%
P/EPS 238.71 127.20 145.61 111.81 105.81 62.26 74.13 21.49%
EY 0.42 0.79 0.69 0.89 0.95 1.61 1.35 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 5.48 12.77 0.00 16.40 7.50 5.30 6.53%

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