[GCAP] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -1830.84%
YoY- -1022.83%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 16,823 17,096 17,214 21,034 28,438 34,211 40,314 -44.06%
PBT -12,613 -7,696 -6,186 -4,235 687 7,213 4,250 -
Tax 453 -549 276 183 -858 41 -198 -
NP -12,160 -8,245 -5,910 -4,052 -171 7,254 4,052 -
-
NP to SH -11,623 -7,593 -5,144 -4,132 -214 4,383 1,175 -
-
Tax Rate - - - - 124.89% -0.57% 4.66% -
Total Cost 28,983 25,341 23,124 25,086 28,609 26,957 36,262 -13.84%
-
Net Worth 88,803 96,361 97,778 98,959 100,848 103,210 102,501 -9.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 88,803 96,361 97,778 98,959 100,848 103,210 102,501 -9.09%
NOSH 236,179 236,179 236,179 236,179 236,179 236,179 236,179 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -72.28% -48.23% -34.33% -19.26% -0.60% 21.20% 10.05% -
ROE -13.09% -7.88% -5.26% -4.18% -0.21% 4.25% 1.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.12 7.24 7.29 8.91 12.04 14.49 17.07 -44.08%
EPS -4.92 -3.21 -2.18 -1.75 -0.09 1.86 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.376 0.408 0.414 0.419 0.427 0.437 0.434 -9.09%
Adjusted Per Share Value based on latest NOSH - 236,179
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.17 5.25 5.29 6.46 8.74 10.51 12.39 -44.07%
EPS -3.57 -2.33 -1.58 -1.27 -0.07 1.35 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2728 0.2961 0.3004 0.304 0.3098 0.3171 0.3149 -9.10%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.515 0.30 0.295 0.29 0.29 0.34 0.325 -
P/RPS 7.23 4.14 4.05 3.26 2.41 2.35 1.90 143.14%
P/EPS -10.46 -9.33 -13.54 -16.58 -320.06 18.32 65.33 -
EY -9.56 -10.72 -7.38 -6.03 -0.31 5.46 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.74 0.71 0.69 0.68 0.78 0.75 49.26%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 21/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.585 0.30 0.29 0.29 0.325 0.345 0.385 -
P/RPS 8.21 4.14 3.98 3.26 2.70 2.38 2.26 135.75%
P/EPS -11.89 -9.33 -13.31 -16.58 -358.68 18.59 77.39 -
EY -8.41 -10.72 -7.51 -6.03 -0.28 5.38 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.74 0.70 0.69 0.76 0.79 0.89 45.22%

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