[GCAP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 25.82%
YoY- -69.48%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 25,157 20,561 12,041 40,273 31,199 20,520 10,161 82.91%
PBT 4,013 3,954 3,402 -1,334 -4,533 -1,629 152 784.88%
Tax -320 -822 -884 460 98 -165 -153 63.47%
NP 3,693 3,132 2,518 -874 -4,435 -1,794 -1 -
-
NP to SH 3,378 2,566 2,666 -2,888 -3,893 -1,497 146 710.41%
-
Tax Rate 7.97% 20.79% 25.98% - - - 100.66% -
Total Cost 21,464 17,429 9,523 41,147 35,634 22,314 10,162 64.54%
-
Net Worth 103,210 102,501 102,501 99,667 98,466 101,052 102,704 0.32%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 103,210 102,501 102,501 99,667 98,466 101,052 102,704 0.32%
NOSH 236,179 236,179 236,179 236,179 236,179 236,179 236,102 0.02%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.68% 15.23% 20.91% -2.17% -14.22% -8.74% -0.01% -
ROE 3.27% 2.50% 2.60% -2.90% -3.95% -1.48% 0.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.65 8.71 5.10 17.05 13.21 8.69 4.30 82.95%
EPS 1.40 1.10 1.10 -1.20 -1.60 -0.60 0.10 479.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.434 0.434 0.422 0.417 0.428 0.435 0.30%
Adjusted Per Share Value based on latest NOSH - 236,179
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.67 6.27 3.67 12.28 9.52 6.26 3.10 82.83%
EPS 1.03 0.78 0.81 -0.88 -1.19 -0.46 0.04 770.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3148 0.3126 0.3126 0.304 0.3003 0.3082 0.3132 0.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.34 0.325 0.385 0.37 0.42 0.48 0.53 -
P/RPS 3.19 3.73 7.55 2.17 3.18 5.52 12.32 -59.34%
P/EPS 23.77 29.91 34.11 -30.26 -25.48 -75.71 857.08 -90.81%
EY 4.21 3.34 2.93 -3.30 -3.93 -1.32 0.12 969.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.89 0.88 1.01 1.12 1.22 -25.76%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 24/05/18 27/02/18 28/11/17 18/08/17 24/05/17 -
Price 0.345 0.385 0.385 0.395 0.395 0.415 0.52 -
P/RPS 3.24 4.42 7.55 2.32 2.99 4.78 12.08 -58.37%
P/EPS 24.12 35.44 34.11 -32.30 -23.96 -65.45 840.91 -90.60%
EY 4.15 2.82 2.93 -3.10 -4.17 -1.53 0.12 959.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.89 0.94 0.95 0.97 1.20 -24.30%

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