[GCAP] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 172.06%
YoY- 267.25%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 11,620 11,805 8,490 16,980 16,823 18,420 18,674 -27.00%
PBT 364 2,054 6,606 10,924 -12,613 -5,826 -5,838 -
Tax 846 78 -1,542 -3,084 452 -14 624 22.38%
NP 1,210 2,133 5,064 7,840 -12,161 -5,841 -5,214 -
-
NP to SH 1,710 2,610 5,494 8,376 -11,624 -5,334 -4,728 -
-
Tax Rate -232.42% -3.80% 23.34% 28.23% - - - -
Total Cost 10,410 9,672 3,426 9,140 28,984 24,261 23,888 -42.37%
-
Net Worth 103,053 95,802 94,084 91,413 88,803 96,361 97,778 3.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 103,053 95,802 94,084 91,413 88,803 96,361 97,778 3.54%
NOSH 305,690 290,719 228,916 240,829 236,179 236,179 236,179 18.67%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.41% 18.07% 59.65% 46.17% -72.29% -31.71% -27.92% -
ROE 1.66% 2.73% 5.84% 9.16% -13.09% -5.54% -4.84% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.47 4.86 3.71 7.17 7.12 7.80 7.91 -31.52%
EPS 0.66 1.08 2.40 3.60 -4.90 -2.27 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.394 0.411 0.386 0.376 0.408 0.414 -2.90%
Adjusted Per Share Value based on latest NOSH - 240,829
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.54 3.60 2.59 5.18 5.13 5.62 5.70 -27.10%
EPS 0.52 0.80 1.68 2.55 -3.55 -1.63 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2922 0.2869 0.2788 0.2708 0.2939 0.2982 3.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.01 0.605 0.555 0.325 0.515 0.30 0.295 -
P/RPS 22.62 12.46 14.96 4.53 7.23 3.85 3.73 230.73%
P/EPS 153.71 56.35 23.12 9.19 -10.46 -13.28 -14.74 -
EY 0.65 1.77 4.32 10.88 -9.56 -7.53 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.54 1.35 0.84 1.37 0.74 0.71 133.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 12/03/21 27/11/20 10/08/20 21/05/20 27/02/20 28/11/19 28/08/19 -
Price 0.915 0.725 1.27 0.56 0.585 0.30 0.29 -
P/RPS 20.49 14.93 34.24 7.81 8.21 3.85 3.67 213.07%
P/EPS 139.25 67.53 52.92 15.83 -11.89 -13.28 -14.49 -
EY 0.72 1.48 1.89 6.32 -8.41 -7.53 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.84 3.09 1.45 1.56 0.74 0.70 120.85%

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