[GCAP] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -104.88%
YoY- 92.59%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 17,096 17,214 21,034 28,438 34,211 40,314 42,153 -45.17%
PBT -7,696 -6,186 -4,235 687 7,213 4,250 1,917 -
Tax -549 276 183 -858 41 -198 -272 59.64%
NP -8,245 -5,910 -4,052 -171 7,254 4,052 1,645 -
-
NP to SH -7,593 -5,144 -4,132 -214 4,383 1,175 -368 650.89%
-
Tax Rate - - - 124.89% -0.57% 4.66% 14.19% -
Total Cost 25,341 23,124 25,086 28,609 26,957 36,262 40,508 -26.83%
-
Net Worth 96,361 97,778 98,959 100,848 103,210 102,501 102,501 -4.03%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 96,361 97,778 98,959 100,848 103,210 102,501 102,501 -4.03%
NOSH 236,179 236,179 236,179 236,179 236,179 236,179 236,179 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -48.23% -34.33% -19.26% -0.60% 21.20% 10.05% 3.90% -
ROE -7.88% -5.26% -4.18% -0.21% 4.25% 1.15% -0.36% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.24 7.29 8.91 12.04 14.49 17.07 17.85 -45.17%
EPS -3.21 -2.18 -1.75 -0.09 1.86 0.50 -0.16 636.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.414 0.419 0.427 0.437 0.434 0.434 -4.03%
Adjusted Per Share Value based on latest NOSH - 236,179
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.25 5.29 6.46 8.74 10.51 12.39 12.95 -45.19%
EPS -2.33 -1.58 -1.27 -0.07 1.35 0.36 -0.11 664.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2961 0.3004 0.304 0.3098 0.3171 0.3149 0.3149 -4.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.30 0.295 0.29 0.29 0.34 0.325 0.385 -
P/RPS 4.14 4.05 3.26 2.41 2.35 1.90 2.16 54.23%
P/EPS -9.33 -13.54 -16.58 -320.06 18.32 65.33 -247.09 -88.72%
EY -10.72 -7.38 -6.03 -0.31 5.46 1.53 -0.40 793.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.69 0.68 0.78 0.75 0.89 -11.56%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 21/05/19 27/02/19 27/11/18 28/08/18 24/05/18 -
Price 0.30 0.29 0.29 0.325 0.345 0.385 0.385 -
P/RPS 4.14 3.98 3.26 2.70 2.38 2.26 2.16 54.23%
P/EPS -9.33 -13.31 -16.58 -358.68 18.59 77.39 -247.09 -88.72%
EY -10.72 -7.51 -6.03 -0.28 5.38 1.29 -0.40 793.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.69 0.76 0.79 0.89 0.89 -11.56%

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