[GDEX] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 41.14%
YoY- 83.4%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 185,643 160,895 144,928 117,105 99,504 84,917 67,765 18.27%
PBT 29,844 24,746 20,902 17,295 13,307 8,057 5,679 31.82%
Tax -4,528 -3,321 -2,102 214 -3,760 -2,255 -1,516 19.98%
NP 25,316 21,425 18,800 17,509 9,547 5,802 4,163 35.06%
-
NP to SH 25,316 21,425 18,800 17,509 9,547 5,802 4,163 35.06%
-
Tax Rate 15.17% 13.42% 10.06% -1.24% 28.26% 27.99% 26.69% -
Total Cost 160,327 139,470 126,128 99,596 89,957 79,115 63,602 16.64%
-
Net Worth 416,624 342,292 126,871 89,166 60,159 48,777 43,685 45.57%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 416,624 342,292 126,871 89,166 60,159 48,777 43,685 45.57%
NOSH 1,394,050 1,267,751 1,153,374 810,601 261,561 256,725 256,975 32.52%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.64% 13.32% 12.97% 14.95% 9.59% 6.83% 6.14% -
ROE 6.08% 6.26% 14.82% 19.64% 15.87% 11.89% 9.53% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.37 12.69 12.57 14.45 38.04 33.08 26.37 -10.69%
EPS 1.83 1.69 1.63 2.16 3.65 2.26 1.62 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.11 0.11 0.23 0.19 0.17 9.91%
Adjusted Per Share Value based on latest NOSH - 836,721
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.29 2.85 2.57 2.08 1.76 1.51 1.20 18.28%
EPS 0.45 0.38 0.33 0.31 0.17 0.10 0.07 36.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0607 0.0225 0.0158 0.0107 0.0086 0.0077 45.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.05 1.56 1.65 1.78 1.63 1.00 1.13 -
P/RPS 15.34 12.29 13.13 12.32 4.28 3.02 4.29 23.63%
P/EPS 112.46 92.31 101.23 82.41 44.66 44.25 69.75 8.27%
EY 0.89 1.08 0.99 1.21 2.24 2.26 1.43 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 5.78 15.00 16.18 7.09 5.26 6.65 0.44%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 26/05/16 22/05/15 07/05/14 07/05/13 09/05/12 23/05/11 -
Price 3.03 1.53 1.53 1.76 1.69 1.01 1.00 -
P/RPS 22.67 12.06 12.18 12.18 4.44 3.05 3.79 34.69%
P/EPS 166.22 90.53 93.87 81.48 46.30 44.69 61.73 17.93%
EY 0.60 1.10 1.07 1.23 2.16 2.24 1.62 -15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.10 5.67 13.91 16.00 7.35 5.32 5.88 9.42%

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