[GCAP] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -104.75%
YoY- 92.59%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 18,420 18,674 18,548 28,438 33,542 41,122 48,164 -47.28%
PBT -5,826 -5,838 -6,080 688 5,350 7,908 13,608 -
Tax -14 624 628 -859 -426 -1,644 -3,536 -97.48%
NP -5,841 -5,214 -5,452 -171 4,924 6,264 10,072 -
-
NP to SH -5,334 -4,728 -5,008 -214 4,504 5,132 10,664 -
-
Tax Rate - - - 124.85% 7.96% 20.79% 25.98% -
Total Cost 24,261 23,888 24,000 28,609 28,618 34,858 38,092 -25.95%
-
Net Worth 96,361 97,778 98,959 100,848 103,210 102,501 102,501 -4.03%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 96,361 97,778 98,959 100,848 103,210 102,501 102,501 -4.03%
NOSH 236,179 236,179 236,179 236,179 236,179 236,179 236,179 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -31.71% -27.92% -29.39% -0.60% 14.68% 15.23% 20.91% -
ROE -5.54% -4.84% -5.06% -0.21% 4.36% 5.01% 10.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.80 7.91 7.85 12.04 14.20 17.41 20.39 -47.27%
EPS -2.27 -2.00 -2.00 -0.10 1.87 2.20 4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.414 0.419 0.427 0.437 0.434 0.434 -4.03%
Adjusted Per Share Value based on latest NOSH - 236,179
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.66 5.74 5.70 8.74 10.31 12.63 14.80 -47.28%
EPS -1.64 -1.45 -1.54 -0.07 1.38 1.58 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2961 0.3004 0.304 0.3098 0.3171 0.3149 0.3149 -4.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.30 0.295 0.29 0.29 0.34 0.325 0.385 -
P/RPS 3.85 3.73 3.69 2.41 2.39 1.87 1.89 60.62%
P/EPS -13.28 -14.74 -13.68 -320.06 17.83 14.96 8.53 -
EY -7.53 -6.79 -7.31 -0.31 5.61 6.69 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.69 0.68 0.78 0.75 0.89 -11.56%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 21/05/19 27/02/19 27/11/18 28/08/18 24/05/18 -
Price 0.30 0.29 0.29 0.33 0.345 0.385 0.385 -
P/RPS 3.85 3.67 3.69 2.74 2.43 2.21 1.89 60.62%
P/EPS -13.28 -14.49 -13.68 -364.20 18.09 17.72 8.53 -
EY -7.53 -6.90 -7.31 -0.27 5.53 5.64 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.69 0.77 0.79 0.89 0.89 -11.56%

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