[GDEX] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[GDEX] GDEX BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 124.07%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 157,318 145,226 124,166 106,951 93,839 77,408 66,250 15.49%
PBT 23,975 21,344 20,480 16,419 13,628 11,678 9,771 16.12%
Tax -6,817 -6,861 -3,175 -2,325 -1,434 727 -2,810 15.90%
NP 17,158 14,483 17,305 14,094 12,194 12,405 6,961 16.21%
-
NP to SH 17,158 14,483 17,305 14,094 12,194 12,405 6,961 16.21%
-
Tax Rate 28.43% 32.14% 15.50% 14.16% 10.52% -6.23% 28.76% -
Total Cost 140,160 130,743 106,861 92,857 81,645 65,003 59,289 15.41%
-
Net Worth 504,236 446,098 401,475 160,721 0 80,032 57,789 43.45%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 504,236 446,098 401,475 160,721 0 80,032 57,789 43.45%
NOSH 5,602,624 5,576,236 1,384,400 1,236,315 846,805 800,322 262,679 66.49%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.91% 9.97% 13.94% 13.18% 12.99% 16.03% 10.51% -
ROE 3.40% 3.25% 4.31% 8.77% 0.00% 15.50% 12.05% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.81 2.60 8.97 8.65 11.08 9.67 25.22 -30.62%
EPS 0.31 0.26 1.25 1.14 1.08 1.55 2.65 -30.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.29 0.13 0.00 0.10 0.22 -13.83%
Adjusted Per Share Value based on latest NOSH - 1,238,730
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.79 2.57 2.20 1.90 1.66 1.37 1.17 15.57%
EPS 0.30 0.26 0.31 0.25 0.22 0.22 0.12 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.0791 0.0712 0.0285 0.00 0.0142 0.0102 43.56%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.265 0.605 1.69 1.73 2.10 1.15 1.60 -
P/RPS 9.44 23.23 18.84 20.00 18.95 11.89 6.34 6.85%
P/EPS 86.53 232.94 135.20 151.75 145.83 74.19 60.38 6.17%
EY 1.16 0.43 0.74 0.66 0.69 1.35 1.66 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 7.56 5.83 13.31 0.00 11.50 7.27 -13.99%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 22/02/18 22/02/17 24/02/16 12/02/15 19/02/14 19/02/13 -
Price 0.305 0.62 1.59 1.66 1.61 1.64 1.65 -
P/RPS 10.86 23.81 17.73 19.19 14.53 16.96 6.54 8.81%
P/EPS 99.59 238.71 127.20 145.61 111.81 105.81 62.26 8.13%
EY 1.00 0.42 0.79 0.69 0.89 0.95 1.61 -7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 7.75 5.48 12.77 0.00 16.40 7.50 -12.39%

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