[GCAP] QoQ TTM Result on 30-Jun-2024 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 22.87%
YoY- 39.97%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 21,257 25,611 26,256 25,823 27,886 28,935 26,875 -14.48%
PBT -14,506 -17,336 -13,230 -15,089 -19,610 -18,546 -20,793 -21.35%
Tax 170 142 116 368 380 389 346 -37.76%
NP -14,336 -17,194 -13,114 -14,721 -19,230 -18,157 -20,447 -21.09%
-
NP to SH -10,364 -13,437 -9,762 -11,927 -17,266 -16,430 -18,676 -32.49%
-
Tax Rate - - - - - - - -
Total Cost 35,593 42,805 39,370 40,544 47,116 47,092 47,322 -17.30%
-
Net Worth 92,235 96,591 100,347 104,584 105,020 110,317 110,638 -11.43%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 92,235 96,591 100,347 104,584 105,020 110,317 110,638 -11.43%
NOSH 327,886 325,224 325,224 325,224 322,190 320,690 320,690 1.49%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -67.44% -67.14% -49.95% -57.01% -68.96% -62.75% -76.08% -
ROE -11.24% -13.91% -9.73% -11.40% -16.44% -14.89% -16.88% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.52 7.87 8.14 8.02 8.68 9.02 8.38 -15.41%
EPS -3.18 -4.13 -3.03 -3.71 -5.38 -5.12 -5.82 -33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.297 0.311 0.325 0.327 0.344 0.345 -12.38%
Adjusted Per Share Value based on latest NOSH - 327,886
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.48 7.81 8.01 7.88 8.50 8.82 8.20 -14.53%
EPS -3.16 -4.10 -2.98 -3.64 -5.27 -5.01 -5.70 -32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2813 0.2946 0.306 0.319 0.3203 0.3365 0.3374 -11.42%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.365 0.39 0.405 0.405 0.445 0.425 0.45 -
P/RPS 5.60 4.95 4.98 5.05 5.13 4.71 5.37 2.83%
P/EPS -11.48 -9.44 -13.39 -10.93 -8.28 -8.30 -7.73 30.20%
EY -8.71 -10.59 -7.47 -9.15 -12.08 -12.05 -12.94 -23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.31 1.30 1.25 1.36 1.24 1.30 -0.51%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 30/05/24 29/02/24 29/11/23 30/08/23 29/05/23 28/02/23 -
Price 0.385 0.37 0.41 0.40 0.42 0.42 0.40 -
P/RPS 5.90 4.70 5.04 4.98 4.84 4.65 4.77 15.24%
P/EPS -12.11 -8.96 -13.55 -10.79 -7.81 -8.20 -6.87 45.97%
EY -8.26 -11.17 -7.38 -9.27 -12.80 -12.20 -14.56 -31.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.25 1.32 1.23 1.28 1.22 1.16 11.19%

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