[GCAP] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -117.21%
YoY- 64.0%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 7,737 7,304 3,373 2,766 3,008 3,281 9,054 -2.58%
PBT -4,619 -6,478 26 -1,179 -8,243 -3,326 3,200 -
Tax 13 265 -250 787 464 -538 361 -42.52%
NP -4,606 -6,213 -224 -392 -7,779 -3,864 3,561 -
-
NP to SH -3,394 -5,559 -90 -250 -7,622 -3,592 1,005 -
-
Tax Rate - - 961.54% - - - -11.28% -
Total Cost 12,343 13,517 3,597 3,158 10,787 7,145 5,493 14.43%
-
Net Worth 100,347 110,638 130,529 103,053 88,803 100,848 99,667 0.11%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 100,347 110,638 130,529 103,053 88,803 100,848 99,667 0.11%
NOSH 325,224 320,690 320,690 305,690 236,179 236,179 236,179 5.47%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -59.53% -85.06% -6.64% -14.17% -258.61% -117.77% 39.33% -
ROE -3.38% -5.02% -0.07% -0.24% -8.58% -3.56% 1.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.40 2.28 1.07 1.06 1.27 1.39 3.83 -7.49%
EPS -1.05 -1.73 -0.03 -0.10 -3.20 -1.50 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.345 0.414 0.396 0.376 0.427 0.422 -4.95%
Adjusted Per Share Value based on latest NOSH - 320,690
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.38 2.25 1.04 0.85 0.92 1.01 2.78 -2.55%
EPS -1.04 -1.71 -0.03 -0.08 -2.34 -1.10 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3085 0.3402 0.4014 0.3169 0.2731 0.3101 0.3065 0.10%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.405 0.45 0.51 1.01 0.515 0.29 0.37 -
P/RPS 16.89 19.76 47.67 95.02 40.44 20.88 9.65 9.77%
P/EPS -38.50 -25.96 -1,786.64 -1,051.35 -15.96 -19.07 86.95 -
EY -2.60 -3.85 -0.06 -0.10 -6.27 -5.24 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.30 1.23 2.55 1.37 0.68 0.88 6.71%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 12/03/21 27/02/20 27/02/19 27/02/18 -
Price 0.41 0.40 0.50 0.915 0.585 0.33 0.395 -
P/RPS 17.10 17.56 46.74 86.09 45.93 23.75 10.30 8.81%
P/EPS -38.98 -23.08 -1,751.61 -952.46 -18.13 -21.70 92.83 -
EY -2.57 -4.33 -0.06 -0.10 -5.52 -4.61 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.16 1.21 2.31 1.56 0.77 0.94 5.81%

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