[GCAP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -84.21%
YoY- -87.11%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 7,497 4,124 4,108 1,146 11,620 8,854 4,245 45.95%
PBT 492 466 358 118 364 1,541 3,303 -71.80%
Tax -117 133 93 14 846 59 -771 -71.45%
NP 375 599 451 132 1,210 1,600 2,532 -71.90%
-
NP to SH 1,231 1,321 798 270 1,710 1,958 2,747 -41.35%
-
Tax Rate 23.78% -28.54% -25.98% -11.86% -232.42% -3.83% 23.34% -
Total Cost 7,122 3,525 3,657 1,014 10,410 7,254 1,713 157.89%
-
Net Worth 130,529 130,403 128,566 125,603 103,053 95,802 94,084 24.31%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 130,529 130,403 128,566 125,603 103,053 95,802 94,084 24.31%
NOSH 320,690 320,690 320,690 308,690 305,690 290,719 228,916 25.12%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.00% 14.52% 10.98% 11.52% 10.41% 18.07% 59.65% -
ROE 0.94% 1.01% 0.62% 0.21% 1.66% 2.04% 2.92% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.38 1.32 1.33 0.37 4.47 3.64 1.85 18.23%
EPS 0.39 0.42 0.26 0.09 0.66 0.81 1.20 -52.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.416 0.415 0.408 0.396 0.394 0.411 0.48%
Adjusted Per Share Value based on latest NOSH - 308,690
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.29 1.26 1.25 0.35 3.54 2.70 1.29 46.45%
EPS 0.38 0.40 0.24 0.08 0.52 0.60 0.84 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3981 0.3977 0.3921 0.3831 0.3143 0.2922 0.2869 24.33%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.51 0.66 0.80 0.85 1.01 0.605 0.555 -
P/RPS 21.45 50.17 60.33 228.34 22.62 16.61 29.93 -19.86%
P/EPS 130.62 156.62 310.57 969.16 153.71 75.13 46.25 99.42%
EY 0.77 0.64 0.32 0.10 0.65 1.33 2.16 -49.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.59 1.93 2.08 2.55 1.54 1.35 -6.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 26/08/21 27/05/21 12/03/21 27/11/20 10/08/20 -
Price 0.50 0.565 0.705 0.83 0.915 0.725 1.27 -
P/RPS 21.03 42.95 53.17 222.96 20.49 19.91 68.49 -54.38%
P/EPS 128.06 134.07 273.69 946.36 139.25 90.03 105.83 13.51%
EY 0.78 0.75 0.37 0.11 0.72 1.11 0.94 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.36 1.70 2.03 2.31 1.84 3.09 -46.38%

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