[GCAP] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -34.5%
YoY- 114.71%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 5,498 8,216 4,584 11,620 11,805 8,490 16,980 -52.81%
PBT 621 716 472 364 2,054 6,606 10,924 -85.18%
Tax 177 186 56 846 78 -1,542 -3,084 -
NP 798 902 528 1,210 2,133 5,064 7,840 -78.16%
-
NP to SH 1,761 1,596 1,080 1,710 2,610 5,494 8,376 -64.60%
-
Tax Rate -28.50% -25.98% -11.86% -232.42% -3.80% 23.34% 28.23% -
Total Cost 4,700 7,314 4,056 10,410 9,672 3,426 9,140 -35.78%
-
Net Worth 130,403 128,566 125,603 103,053 95,802 94,084 91,413 26.69%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 130,403 128,566 125,603 103,053 95,802 94,084 91,413 26.69%
NOSH 320,690 320,690 308,690 305,690 290,719 228,916 240,829 21.01%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.52% 10.98% 11.52% 10.41% 18.07% 59.65% 46.17% -
ROE 1.35% 1.24% 0.86% 1.66% 2.73% 5.84% 9.16% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.75 2.65 1.49 4.47 4.86 3.71 7.17 -60.91%
EPS 0.56 0.52 0.36 0.66 1.08 2.40 3.60 -71.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.415 0.408 0.396 0.394 0.411 0.386 5.11%
Adjusted Per Share Value based on latest NOSH - 305,690
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.69 2.52 1.41 3.57 3.63 2.61 5.22 -52.81%
EPS 0.54 0.49 0.33 0.53 0.80 1.69 2.57 -64.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4006 0.395 0.3859 0.3166 0.2943 0.2891 0.2809 26.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.66 0.80 0.85 1.01 0.605 0.555 0.325 -
P/RPS 37.63 30.17 57.08 22.62 12.46 14.96 4.53 309.63%
P/EPS 117.46 155.29 242.29 153.71 56.35 23.12 9.19 445.81%
EY 0.85 0.64 0.41 0.65 1.77 4.32 10.88 -81.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.93 2.08 2.55 1.54 1.35 0.84 52.95%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 26/08/21 27/05/21 12/03/21 27/11/20 10/08/20 21/05/20 -
Price 0.565 0.705 0.83 0.915 0.725 1.27 0.56 -
P/RPS 32.21 26.58 55.74 20.49 14.93 34.24 7.81 156.95%
P/EPS 100.55 136.85 236.59 139.25 67.53 52.92 15.83 242.59%
EY 0.99 0.73 0.42 0.72 1.48 1.89 6.32 -70.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.70 2.03 2.31 1.84 3.09 1.45 -4.17%

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