[GDEX] YoY Quarter Result on 31-Mar-2017 [#3]

Stock
[GDEX] GDEX BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -12.91%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
GDEX's Result
GDEX's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 88,244 77,969 73,402 61,477 53,944 51,089 39,697 14.22%
PBT 134 4,258 9,192 9,364 8,327 7,274 5,617 -46.31%
Tax -115 1,167 -6,570 -1,353 -996 -668 -513 -22.04%
NP 19 5,425 2,622 8,011 7,331 6,606 5,104 -60.59%
-
NP to SH 210 5,425 2,622 8,011 7,331 6,606 5,104 -41.21%
-
Tax Rate 85.82% -27.41% 71.48% 14.45% 11.96% 9.18% 9.13% -
Total Cost 88,225 72,544 70,780 53,466 46,613 44,483 34,593 16.87%
-
Net Worth 507,726 504,236 447,332 416,624 359,885 132,119 92,039 32.89%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 507,726 504,236 447,332 416,624 359,885 132,119 92,039 32.89%
NOSH 5,641,410 5,641,388 5,602,624 1,394,050 1,332,909 1,201,090 836,721 37.40%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.02% 6.96% 3.57% 13.03% 13.59% 12.93% 12.86% -
ROE 0.04% 1.08% 0.59% 1.92% 2.04% 5.00% 5.55% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.56 1.39 1.31 4.43 4.05 4.25 4.74 -16.89%
EPS 0.00 0.10 0.05 0.58 0.55 0.55 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.30 0.27 0.11 0.11 -3.28%
Adjusted Per Share Value based on latest NOSH - 1,394,050
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.56 1.38 1.30 1.09 0.96 0.91 0.70 14.27%
EPS 0.00 0.10 0.05 0.14 0.13 0.12 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0894 0.0793 0.0739 0.0638 0.0234 0.0163 32.91%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.155 0.345 0.525 2.05 1.56 1.65 1.78 -
P/RPS 9.91 24.79 39.99 46.31 38.55 38.79 37.52 -19.88%
P/EPS 4,163.90 356.30 1,119.61 355.38 283.64 300.00 291.80 55.67%
EY 0.02 0.28 0.09 0.28 0.35 0.33 0.34 -37.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 3.83 6.56 6.83 5.78 15.00 16.18 -31.14%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 27/05/19 14/05/18 23/05/17 26/05/16 22/05/15 07/05/14 -
Price 0.445 0.28 0.525 3.03 1.53 1.53 1.76 -
P/RPS 28.45 20.12 39.99 68.45 37.80 35.97 37.10 -4.32%
P/EPS 11,954.42 289.17 1,119.61 525.27 278.18 278.18 288.52 85.91%
EY 0.01 0.35 0.09 0.19 0.36 0.36 0.35 -44.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 3.11 6.56 10.10 5.67 13.91 16.00 -17.77%

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