[GCAP] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 44.36%
YoY- -69.48%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 11,620 16,823 28,438 40,273 39,626 35,627 84,781 -28.17%
PBT 364 -12,613 688 -1,334 -1,626 -3,195 18,711 -48.10%
Tax 846 452 -859 460 -598 23 -5,257 -
NP 1,210 -12,161 -171 -874 -2,224 -3,172 13,454 -33.04%
-
NP to SH 1,710 -11,624 -214 -2,888 -1,704 -2,560 14,110 -29.63%
-
Tax Rate -232.42% - 124.85% - - - 28.10% -
Total Cost 10,410 28,984 28,609 41,147 41,850 38,799 71,327 -27.41%
-
Net Worth 103,053 88,803 100,848 99,667 102,468 9,343,999 10,560,618 -53.74%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 14 -
Div Payout % - - - - - - 0.10% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 103,053 88,803 100,848 99,667 102,468 9,343,999 10,560,618 -53.74%
NOSH 305,690 236,179 236,179 236,179 236,102 213,333 141,373 13.70%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.41% -72.29% -0.60% -2.17% -5.61% -8.90% 15.87% -
ROE 1.66% -13.09% -0.21% -2.90% -1.66% -0.03% 0.13% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.47 7.12 12.04 17.05 16.78 16.70 59.97 -35.10%
EPS 0.66 -4.90 -0.10 -1.20 -0.70 -1.20 10.00 -36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.396 0.376 0.427 0.422 0.434 43.80 74.70 -58.20%
Adjusted Per Share Value based on latest NOSH - 236,179
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.54 5.13 8.67 12.28 12.09 10.87 25.86 -28.18%
EPS 0.52 -3.55 -0.07 -0.88 -0.52 -0.78 4.30 -29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2708 0.3076 0.304 0.3125 28.4976 32.2081 -53.74%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.01 0.515 0.29 0.37 0.475 0.43 0.79 -
P/RPS 22.62 7.23 2.41 2.17 2.83 2.57 1.32 60.49%
P/EPS 153.71 -10.46 -320.06 -30.26 -65.81 -35.83 7.92 63.85%
EY 0.65 -9.56 -0.31 -3.30 -1.52 -2.79 12.63 -38.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 2.55 1.37 0.68 0.88 1.09 0.01 0.01 151.60%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 12/03/21 27/02/20 27/02/19 27/02/18 27/02/17 29/02/16 24/02/15 -
Price 0.915 0.585 0.33 0.395 0.465 0.405 0.75 -
P/RPS 20.49 8.21 2.74 2.32 2.77 2.43 1.25 59.31%
P/EPS 139.25 -11.89 -364.20 -32.30 -64.43 -33.75 7.51 62.61%
EY 0.72 -8.41 -0.27 -3.10 -1.55 -2.96 13.31 -38.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 2.31 1.56 0.77 0.94 1.07 0.01 0.01 147.50%

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