[GCAP] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -34.41%
YoY- 216.2%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 4,584 11,620 11,805 8,490 16,980 16,823 18,420 -60.40%
PBT 472 364 2,054 6,606 10,924 -12,613 -5,826 -
Tax 56 846 78 -1,542 -3,084 452 -14 -
NP 528 1,210 2,133 5,064 7,840 -12,161 -5,841 -
-
NP to SH 1,080 1,710 2,610 5,494 8,376 -11,624 -5,334 -
-
Tax Rate -11.86% -232.42% -3.80% 23.34% 28.23% - - -
Total Cost 4,056 10,410 9,672 3,426 9,140 28,984 24,261 -69.61%
-
Net Worth 125,603 103,053 95,802 94,084 91,413 88,803 96,361 19.30%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 125,603 103,053 95,802 94,084 91,413 88,803 96,361 19.30%
NOSH 308,690 305,690 290,719 228,916 240,829 236,179 236,179 19.52%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.52% 10.41% 18.07% 59.65% 46.17% -72.29% -31.71% -
ROE 0.86% 1.66% 2.73% 5.84% 9.16% -13.09% -5.54% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.49 4.47 4.86 3.71 7.17 7.12 7.80 -66.79%
EPS 0.36 0.66 1.08 2.40 3.60 -4.90 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.396 0.394 0.411 0.386 0.376 0.408 0.00%
Adjusted Per Share Value based on latest NOSH - 217,666
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.41 3.57 3.63 2.61 5.22 5.17 5.66 -60.37%
EPS 0.33 0.53 0.80 1.69 2.57 -3.57 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3859 0.3166 0.2943 0.2891 0.2809 0.2728 0.2961 19.29%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.85 1.01 0.605 0.555 0.325 0.515 0.30 -
P/RPS 57.08 22.62 12.46 14.96 4.53 7.23 3.85 502.51%
P/EPS 242.29 153.71 56.35 23.12 9.19 -10.46 -13.28 -
EY 0.41 0.65 1.77 4.32 10.88 -9.56 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.55 1.54 1.35 0.84 1.37 0.74 99.04%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 12/03/21 27/11/20 10/08/20 21/05/20 27/02/20 28/11/19 -
Price 0.83 0.915 0.725 1.27 0.56 0.585 0.30 -
P/RPS 55.74 20.49 14.93 34.24 7.81 8.21 3.85 493.05%
P/EPS 236.59 139.25 67.53 52.92 15.83 -11.89 -13.28 -
EY 0.42 0.72 1.48 1.89 6.32 -8.41 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.31 1.84 3.09 1.45 1.56 0.74 95.84%

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