[GDEX] YoY 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- 44.71%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 76,459 66,149 55,485 50,098 40,304 34,244 29,867 16.94%
PBT 12,023 10,860 9,239 8,006 6,563 4,890 2,939 26.43%
Tax -5,434 -1,661 -1,435 -795 2,159 -1,427 -833 36.65%
NP 6,589 9,199 7,804 7,211 8,722 3,463 2,106 20.91%
-
NP to SH 6,589 9,199 7,804 7,211 8,722 3,463 2,106 20.91%
-
Tax Rate 45.20% 15.29% 15.53% 9.93% -32.90% 29.18% 28.34% -
Total Cost 69,870 56,950 47,681 42,887 31,582 30,781 27,761 16.61%
-
Net Worth 446,098 398,165 161,034 111,598 80,759 57,716 51,365 43.32%
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 446,098 398,165 161,034 111,598 80,759 57,716 51,365 43.32%
NOSH 5,576,236 1,372,985 1,238,730 858,452 807,592 262,348 256,829 66.94%
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 8.62% 13.91% 14.07% 14.39% 21.64% 10.11% 7.05% -
ROE 1.48% 2.31% 4.85% 6.46% 10.80% 6.00% 4.10% -
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 1.37 4.82 4.48 5.84 4.99 13.05 11.63 -29.96%
EPS 0.12 0.67 0.63 0.84 1.08 1.32 0.82 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.29 0.13 0.13 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 1.36 1.17 0.98 0.89 0.71 0.61 0.53 16.98%
EPS 0.12 0.16 0.14 0.13 0.15 0.06 0.04 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0706 0.0285 0.0198 0.0143 0.0102 0.0091 43.34%
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 44.12 35.08 38.62 35.98 23.04 12.26 8.51 31.52%
P/EPS 512.01 252.24 274.60 250.00 106.48 121.21 120.73 27.19%
EY 0.20 0.40 0.36 0.40 0.94 0.83 0.83 -21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 5.83 13.31 16.15 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 45.22 33.00 37.06 27.59 32.86 12.64 9.12 30.55%
P/EPS 524.70 237.31 263.49 191.67 151.85 125.00 129.27 26.27%
EY 0.19 0.42 0.38 0.52 0.66 0.80 0.77 -20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 5.48 12.77 12.38 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