[GCAP] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -117.66%
YoY- -102.12%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 19,965 9,127 35,627 28,673 21,995 13,154 84,781 -61.89%
PBT 4 1,007 -3,195 -653 1,090 718 18,711 -99.64%
Tax -199 -320 23 -21 2 -12 -5,257 -88.74%
NP -195 687 -3,172 -674 1,092 706 13,454 -
-
NP to SH -103 818 -2,560 -244 1,382 818 14,110 -
-
Tax Rate 4,975.00% 31.78% - - -0.18% 1.67% 28.10% -
Total Cost 20,160 8,440 38,799 29,347 20,903 12,448 71,327 -56.96%
-
Net Worth 88,752 89,775 9,343,999 10,882,399 6,684,545 0 10,560,618 -95.87%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 14 -
Div Payout % - - - - - - 0.10% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 88,752 89,775 9,343,999 10,882,399 6,684,545 0 10,560,618 -95.87%
NOSH 204,499 204,499 213,333 243,999 148,545 133,749 141,373 27.93%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.98% 7.53% -8.90% -2.35% 4.96% 5.37% 15.87% -
ROE -0.12% 0.91% -0.03% 0.00% 0.02% 0.00% 0.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.76 4.46 16.70 11.75 14.81 9.83 59.97 -70.22%
EPS 0.00 0.40 -1.20 -0.10 0.60 0.40 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.434 0.439 43.80 44.60 45.00 0.00 74.70 -96.77%
Adjusted Per Share Value based on latest NOSH - 170,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.13 2.80 10.95 8.81 6.76 4.04 26.05 -61.91%
EPS -0.03 0.25 -0.79 -0.07 0.42 0.25 4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.2758 28.708 33.4345 20.5373 0.00 32.4459 -95.87%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.425 0.44 0.43 0.405 0.46 0.805 0.79 -
P/RPS 4.35 9.86 2.57 3.45 3.11 8.19 1.32 121.61%
P/EPS -843.81 110.00 -35.83 -405.00 49.44 131.62 7.92 -
EY -0.12 0.91 -2.79 -0.25 2.02 0.76 12.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.98 1.00 0.01 0.01 0.01 0.00 0.01 2031.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 01/12/16 26/05/16 29/02/16 09/11/15 27/08/15 29/05/15 24/02/15 -
Price 0.475 0.41 0.405 0.445 0.405 0.83 0.75 -
P/RPS 4.87 9.19 2.43 3.79 2.74 8.44 1.25 147.80%
P/EPS -943.08 102.50 -33.75 -445.00 43.53 135.71 7.51 -
EY -0.11 0.98 -2.96 -0.22 2.30 0.74 13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 1.09 0.93 0.01 0.01 0.01 0.00 0.01 2188.36%

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