[GCAP] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 28.79%
YoY- -100.31%
Quarter Report
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 11,620 11,862 11,731 16,431 16,823 17,096 17,214 -22.95%
PBT 362 -6,702 -6,391 -8,362 -12,613 -7,696 -6,186 -
Tax 846 523 -630 -475 453 -549 276 110.29%
NP 1,208 -6,179 -7,021 -8,837 -12,160 -8,245 -5,910 -
-
NP to SH 1,708 -5,664 -6,512 -8,277 -11,623 -7,593 -5,144 -
-
Tax Rate -233.70% - - - - - - -
Total Cost 10,412 18,041 18,752 25,268 28,983 25,341 23,124 -41.11%
-
Net Worth 103,053 95,802 89,460 91,413 88,803 96,361 97,778 3.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 103,053 95,802 89,460 91,413 88,803 96,361 97,778 3.54%
NOSH 305,690 290,719 217,666 240,829 236,179 236,179 236,179 18.67%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.40% -52.09% -59.85% -53.78% -72.28% -48.23% -34.33% -
ROE 1.66% -5.91% -7.28% -9.05% -13.09% -7.88% -5.26% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.47 4.88 5.39 6.94 7.12 7.24 7.29 -27.71%
EPS 0.66 -2.33 -2.99 -3.50 -4.92 -3.21 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.394 0.411 0.386 0.376 0.408 0.414 -2.90%
Adjusted Per Share Value based on latest NOSH - 240,829
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.57 3.64 3.60 5.05 5.17 5.25 5.29 -22.97%
EPS 0.52 -1.74 -2.00 -2.54 -3.57 -2.33 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3166 0.2943 0.2749 0.2809 0.2728 0.2961 0.3004 3.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.01 0.605 0.555 0.325 0.515 0.30 0.295 -
P/RPS 22.62 12.40 10.30 4.68 7.23 4.14 4.05 213.15%
P/EPS 153.89 -25.97 -18.55 -9.30 -10.46 -9.33 -13.54 -
EY 0.65 -3.85 -5.39 -10.75 -9.56 -10.72 -7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.54 1.35 0.84 1.37 0.74 0.71 133.61%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 12/03/21 27/11/20 10/08/20 21/05/20 27/02/20 28/11/19 28/08/19 -
Price 0.915 0.725 1.27 0.56 0.585 0.30 0.29 -
P/RPS 20.49 14.86 23.56 8.07 8.21 4.14 3.98 196.67%
P/EPS 139.41 -31.12 -42.45 -16.02 -11.89 -9.33 -13.31 -
EY 0.72 -3.21 -2.36 -6.24 -8.41 -10.72 -7.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.84 3.09 1.45 1.56 0.74 0.70 120.85%

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