[GCAP] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 47.78%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 19,464 7,497 5,498 8,216 4,584 11,620 11,805 39.60%
PBT -10,800 492 621 716 472 364 2,054 -
Tax -48 -117 177 186 56 846 78 -
NP -10,848 375 798 902 528 1,210 2,133 -
-
NP to SH -9,944 1,231 1,761 1,596 1,080 1,710 2,610 -
-
Tax Rate - 23.78% -28.50% -25.98% -11.86% -232.42% -3.80% -
Total Cost 30,312 7,122 4,700 7,314 4,056 10,410 9,672 114.30%
-
Net Worth 130,521 130,529 130,403 128,566 125,603 103,053 95,802 22.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 130,521 130,529 130,403 128,566 125,603 103,053 95,802 22.91%
NOSH 320,690 320,690 320,690 320,690 308,690 305,690 290,719 6.76%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -55.73% 5.00% 14.52% 10.98% 11.52% 10.41% 18.07% -
ROE -7.62% 0.94% 1.35% 1.24% 0.86% 1.66% 2.73% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.07 2.38 1.75 2.65 1.49 4.47 4.86 15.99%
EPS -3.12 0.39 0.56 0.52 0.36 0.66 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.414 0.416 0.415 0.408 0.396 0.394 2.18%
Adjusted Per Share Value based on latest NOSH - 320,690
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.98 2.30 1.69 2.52 1.41 3.57 3.63 39.52%
EPS -3.06 0.38 0.54 0.49 0.33 0.53 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.401 0.4006 0.395 0.3859 0.3166 0.2943 22.92%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.525 0.51 0.66 0.80 0.85 1.01 0.605 -
P/RPS 8.65 21.45 37.63 30.17 57.08 22.62 12.46 -21.61%
P/EPS -16.93 130.62 117.46 155.29 242.29 153.71 56.35 -
EY -5.91 0.77 0.85 0.64 0.41 0.65 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.23 1.59 1.93 2.08 2.55 1.54 -11.14%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 24/11/21 26/08/21 27/05/21 12/03/21 27/11/20 -
Price 0.545 0.50 0.565 0.705 0.83 0.915 0.725 -
P/RPS 8.98 21.03 32.21 26.58 55.74 20.49 14.93 -28.76%
P/EPS -17.58 128.06 100.55 136.85 236.59 139.25 67.53 -
EY -5.69 0.78 0.99 0.73 0.42 0.72 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.21 1.36 1.70 2.03 2.31 1.84 -19.07%

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