[GCAP] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -223.88%
YoY- -1214.66%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 26,875 22,944 15,214 11,217 7,497 6,890 11,483 76.00%
PBT -20,793 -14,289 -8,997 -2,326 492 -713 -2,583 300.13%
Tax 346 -169 -183 -143 -117 920 1,710 -65.43%
NP -20,447 -14,458 -9,180 -2,469 375 207 -873 713.92%
-
NP to SH -18,676 -13,207 -8,082 -1,525 1,231 1,071 -241 1703.30%
-
Tax Rate - - - - 23.78% - - -
Total Cost 47,322 37,402 24,394 13,686 7,122 6,683 12,356 144.18%
-
Net Worth 110,638 118,655 124,107 130,521 130,529 130,403 128,566 -9.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 110,638 118,655 124,107 130,521 130,529 130,403 128,566 -9.50%
NOSH 320,690 320,690 320,690 320,690 320,690 320,690 320,690 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -76.08% -63.01% -60.34% -22.01% 5.00% 3.00% -7.60% -
ROE -16.88% -11.13% -6.51% -1.17% 0.94% 0.82% -0.19% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.38 7.15 4.74 3.50 2.38 2.20 3.71 71.89%
EPS -5.82 -4.12 -2.52 -0.48 0.39 0.34 -0.08 1629.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.345 0.37 0.387 0.407 0.414 0.416 0.415 -11.55%
Adjusted Per Share Value based on latest NOSH - 320,690
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.20 7.00 4.64 3.42 2.29 2.10 3.50 76.12%
EPS -5.70 -4.03 -2.46 -0.47 0.38 0.33 -0.07 1763.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.3619 0.3785 0.3981 0.3981 0.3977 0.3921 -9.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.45 0.47 0.52 0.525 0.51 0.66 0.80 -
P/RPS 5.37 6.57 10.96 15.01 21.45 30.03 21.58 -60.33%
P/EPS -7.73 -11.41 -20.63 -110.40 130.62 193.17 -1,028.38 -96.12%
EY -12.94 -8.76 -4.85 -0.91 0.77 0.52 -0.10 2435.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.27 1.34 1.29 1.23 1.59 1.93 -23.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 24/08/22 30/05/22 24/02/22 24/11/21 26/08/21 -
Price 0.40 0.50 0.48 0.545 0.50 0.565 0.71 -
P/RPS 4.77 6.99 10.12 15.58 21.03 25.71 19.15 -60.31%
P/EPS -6.87 -12.14 -19.05 -114.61 128.06 165.37 -912.68 -96.12%
EY -14.56 -8.24 -5.25 -0.87 0.78 0.60 -0.11 2474.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.35 1.24 1.34 1.21 1.36 1.71 -22.74%

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