[GCAP] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -53.08%
YoY- -5331.31%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 11,862 11,731 16,431 16,823 17,096 17,214 21,034 -31.67%
PBT -6,702 -6,391 -8,362 -12,613 -7,696 -6,186 -4,235 35.68%
Tax 523 -630 -475 453 -549 276 183 101.00%
NP -6,179 -7,021 -8,837 -12,160 -8,245 -5,910 -4,052 32.38%
-
NP to SH -5,664 -6,512 -8,277 -11,623 -7,593 -5,144 -4,132 23.32%
-
Tax Rate - - - - - - - -
Total Cost 18,041 18,752 25,268 28,983 25,341 23,124 25,086 -19.68%
-
Net Worth 95,802 89,460 91,413 88,803 96,361 97,778 98,959 -2.13%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 95,802 89,460 91,413 88,803 96,361 97,778 98,959 -2.13%
NOSH 290,719 217,666 240,829 236,179 236,179 236,179 236,179 14.81%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -52.09% -59.85% -53.78% -72.28% -48.23% -34.33% -19.26% -
ROE -5.91% -7.28% -9.05% -13.09% -7.88% -5.26% -4.18% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.88 5.39 6.94 7.12 7.24 7.29 8.91 -32.98%
EPS -2.33 -2.99 -3.50 -4.92 -3.21 -2.18 -1.75 20.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.394 0.411 0.386 0.376 0.408 0.414 0.419 -4.00%
Adjusted Per Share Value based on latest NOSH - 236,179
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.64 3.60 5.05 5.17 5.25 5.29 6.46 -31.70%
EPS -1.74 -2.00 -2.54 -3.57 -2.33 -1.58 -1.27 23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2749 0.2809 0.2728 0.2961 0.3004 0.304 -2.13%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.605 0.555 0.325 0.515 0.30 0.295 0.29 -
P/RPS 12.40 10.30 4.68 7.23 4.14 4.05 3.26 143.07%
P/EPS -25.97 -18.55 -9.30 -10.46 -9.33 -13.54 -16.58 34.76%
EY -3.85 -5.39 -10.75 -9.56 -10.72 -7.38 -6.03 -25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.35 0.84 1.37 0.74 0.71 0.69 70.53%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 10/08/20 21/05/20 27/02/20 28/11/19 28/08/19 21/05/19 -
Price 0.725 1.27 0.56 0.585 0.30 0.29 0.29 -
P/RPS 14.86 23.56 8.07 8.21 4.14 3.98 3.26 174.15%
P/EPS -31.12 -42.45 -16.02 -11.89 -9.33 -13.31 -16.58 51.98%
EY -3.21 -2.36 -6.24 -8.41 -10.72 -7.51 -6.03 -34.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 3.09 1.45 1.56 0.74 0.70 0.69 91.95%

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