[GDEX] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 18.1%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 533,366 258,676 235,287 218,628 185,643 160,895 144,928 22.17%
PBT 47,253 14,428 28,233 30,536 29,844 24,746 20,902 13.35%
Tax -12,042 -3,780 -5,650 -13,431 -4,528 -3,321 -2,102 30.76%
NP 35,211 10,648 22,583 17,105 25,316 21,425 18,800 10.12%
-
NP to SH 35,554 10,839 22,583 17,105 25,316 21,425 18,800 10.28%
-
Tax Rate 25.48% 26.20% 20.01% 43.98% 15.17% 13.42% 10.06% -
Total Cost 498,155 248,028 212,704 201,523 160,327 139,470 126,128 23.50%
-
Net Worth 507,726 507,726 504,236 447,332 416,624 342,292 126,871 23.75%
Dividend
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 507,726 507,726 504,236 447,332 416,624 342,292 126,871 23.75%
NOSH 5,641,410 5,641,410 5,641,388 5,602,624 1,394,050 1,267,751 1,153,374 27.62%
Ratio Analysis
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.60% 4.12% 9.60% 7.82% 13.64% 13.32% 12.97% -
ROE 7.00% 2.13% 4.48% 3.82% 6.08% 6.26% 14.82% -
Per Share
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.45 4.59 4.20 3.91 13.37 12.69 12.57 -4.28%
EPS 0.63 0.19 0.40 0.31 1.83 1.69 1.63 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.30 0.27 0.11 -3.03%
Adjusted Per Share Value based on latest NOSH - 5,602,624
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.45 4.59 4.17 3.88 3.29 2.85 2.57 22.15%
EPS 0.63 0.19 0.40 0.30 0.45 0.38 0.33 10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.0894 0.0793 0.0739 0.0607 0.0225 23.74%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.315 0.155 0.345 0.525 2.05 1.56 1.65 -
P/RPS 3.33 3.38 8.22 13.43 15.34 12.29 13.13 -19.00%
P/EPS 49.98 80.67 85.59 171.62 112.46 92.31 101.23 -10.27%
EY 2.00 1.24 1.17 0.58 0.89 1.08 0.99 11.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.72 3.83 6.56 6.83 5.78 15.00 -20.04%
Price Multiplier on Announcement Date
30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/11/21 27/05/20 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 -
Price 0.30 0.445 0.28 0.525 3.03 1.53 1.53 -
P/RPS 3.17 9.70 6.67 13.43 22.67 12.06 12.18 -18.68%
P/EPS 47.60 231.61 69.47 171.62 166.22 90.53 93.87 -9.91%
EY 2.10 0.43 1.44 0.58 0.60 1.10 1.07 10.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.94 3.11 6.56 10.10 5.67 13.91 -19.72%

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