[GCAP] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -47.61%
YoY- -273.24%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 11,731 16,431 16,823 17,096 17,214 21,034 28,438 -44.61%
PBT -6,391 -8,362 -12,613 -7,696 -6,186 -4,235 687 -
Tax -630 -475 453 -549 276 183 -858 -18.62%
NP -7,021 -8,837 -12,160 -8,245 -5,910 -4,052 -171 1092.84%
-
NP to SH -6,512 -8,277 -11,623 -7,593 -5,144 -4,132 -214 876.72%
-
Tax Rate - - - - - - 124.89% -
Total Cost 18,752 25,268 28,983 25,341 23,124 25,086 28,609 -24.56%
-
Net Worth 89,460 91,413 88,803 96,361 97,778 98,959 100,848 -7.68%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 89,460 91,413 88,803 96,361 97,778 98,959 100,848 -7.68%
NOSH 217,666 240,829 236,179 236,179 236,179 236,179 236,179 -5.30%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -59.85% -53.78% -72.28% -48.23% -34.33% -19.26% -0.60% -
ROE -7.28% -9.05% -13.09% -7.88% -5.26% -4.18% -0.21% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.39 6.94 7.12 7.24 7.29 8.91 12.04 -41.50%
EPS -2.99 -3.50 -4.92 -3.21 -2.18 -1.75 -0.09 935.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.411 0.386 0.376 0.408 0.414 0.419 0.427 -2.51%
Adjusted Per Share Value based on latest NOSH - 236,179
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.60 5.05 5.17 5.25 5.29 6.46 8.74 -44.67%
EPS -2.00 -2.54 -3.57 -2.33 -1.58 -1.27 -0.07 836.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2749 0.2809 0.2728 0.2961 0.3004 0.304 0.3098 -7.66%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.555 0.325 0.515 0.30 0.295 0.29 0.29 -
P/RPS 10.30 4.68 7.23 4.14 4.05 3.26 2.41 163.59%
P/EPS -18.55 -9.30 -10.46 -9.33 -13.54 -16.58 -320.06 -85.04%
EY -5.39 -10.75 -9.56 -10.72 -7.38 -6.03 -0.31 572.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.84 1.37 0.74 0.71 0.69 0.68 58.02%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 10/08/20 21/05/20 27/02/20 28/11/19 28/08/19 21/05/19 27/02/19 -
Price 1.27 0.56 0.585 0.30 0.29 0.29 0.325 -
P/RPS 23.56 8.07 8.21 4.14 3.98 3.26 2.70 324.40%
P/EPS -42.45 -16.02 -11.89 -9.33 -13.31 -16.58 -358.68 -75.92%
EY -2.36 -6.24 -8.41 -10.72 -7.51 -6.03 -0.28 314.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 1.45 1.56 0.74 0.70 0.69 0.76 154.95%

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