[GCAP] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 273.02%
YoY- 178.42%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 17,214 21,034 28,438 34,211 40,314 42,153 40,273 -43.34%
PBT -6,186 -4,235 687 7,213 4,250 1,917 -1,333 179.00%
Tax 276 183 -858 41 -198 -272 459 -28.82%
NP -5,910 -4,052 -171 7,254 4,052 1,645 -874 258.84%
-
NP to SH -5,144 -4,132 -214 4,383 1,175 -368 -2,888 47.09%
-
Tax Rate - - 124.89% -0.57% 4.66% 14.19% - -
Total Cost 23,124 25,086 28,609 26,957 36,262 40,508 41,147 -31.97%
-
Net Worth 97,778 98,959 100,848 103,210 102,501 102,501 99,667 -1.27%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 97,778 98,959 100,848 103,210 102,501 102,501 99,667 -1.27%
NOSH 236,179 236,179 236,179 236,179 236,179 236,179 236,179 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -34.33% -19.26% -0.60% 21.20% 10.05% 3.90% -2.17% -
ROE -5.26% -4.18% -0.21% 4.25% 1.15% -0.36% -2.90% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.29 8.91 12.04 14.49 17.07 17.85 17.05 -43.33%
EPS -2.18 -1.75 -0.09 1.86 0.50 -0.16 -1.22 47.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.419 0.427 0.437 0.434 0.434 0.422 -1.27%
Adjusted Per Share Value based on latest NOSH - 236,179
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.25 6.42 8.67 10.43 12.30 12.86 12.28 -43.33%
EPS -1.57 -1.26 -0.07 1.34 0.36 -0.11 -0.88 47.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2982 0.3018 0.3076 0.3148 0.3126 0.3126 0.304 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.295 0.29 0.29 0.34 0.325 0.385 0.37 -
P/RPS 4.05 3.26 2.41 2.35 1.90 2.16 2.17 51.76%
P/EPS -13.54 -16.58 -320.06 18.32 65.33 -247.09 -30.26 -41.58%
EY -7.38 -6.03 -0.31 5.46 1.53 -0.40 -3.30 71.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.68 0.78 0.75 0.89 0.88 -13.36%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 21/05/19 27/02/19 27/11/18 28/08/18 24/05/18 27/02/18 -
Price 0.29 0.29 0.325 0.345 0.385 0.385 0.395 -
P/RPS 3.98 3.26 2.70 2.38 2.26 2.16 2.32 43.44%
P/EPS -13.31 -16.58 -358.68 18.59 77.39 -247.09 -32.30 -44.71%
EY -7.51 -6.03 -0.28 5.38 1.29 -0.40 -3.10 80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.76 0.79 0.89 0.89 0.94 -17.88%

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