[GCAP] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 47.78%
YoY- -70.95%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 15,674 25,672 23,650 8,216 8,490 18,674 41,122 -14.83%
PBT -18,448 -15,898 -18,262 716 6,606 -5,838 7,908 -
Tax 230 124 54 186 -1,542 624 -1,644 -
NP -18,218 -15,774 -18,208 902 5,064 -5,214 6,264 -
-
NP to SH -15,414 -14,210 -17,030 1,596 5,494 -4,728 5,132 -
-
Tax Rate - - - -25.98% 23.34% - 20.79% -
Total Cost 33,892 41,446 41,858 7,314 3,426 23,888 34,858 -0.46%
-
Net Worth 92,235 105,020 124,107 128,566 94,084 97,778 102,501 -1.74%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 92,235 105,020 124,107 128,566 94,084 97,778 102,501 -1.74%
NOSH 327,886 322,190 320,690 320,690 228,916 236,179 236,179 5.61%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -116.23% -61.44% -76.99% 10.98% 59.65% -27.92% 15.23% -
ROE -16.71% -13.53% -13.72% 1.24% 5.84% -4.84% 5.01% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.81 7.99 7.37 2.65 3.71 7.91 17.41 -19.28%
EPS -4.72 -4.44 -5.32 0.52 2.40 -2.00 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.327 0.387 0.415 0.411 0.414 0.434 -6.87%
Adjusted Per Share Value based on latest NOSH - 320,690
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.78 7.83 7.21 2.51 2.59 5.70 12.54 -14.83%
EPS -4.70 -4.33 -5.19 0.49 1.68 -1.44 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2813 0.3203 0.3785 0.3921 0.2869 0.2982 0.3126 -1.74%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.365 0.445 0.52 0.80 0.555 0.295 0.325 -
P/RPS 7.59 5.57 7.05 30.17 14.96 3.73 1.87 26.27%
P/EPS -7.72 -10.06 -9.79 155.29 23.12 -14.74 14.96 -
EY -12.96 -9.94 -10.21 0.64 4.32 -6.79 6.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.36 1.34 1.93 1.35 0.71 0.75 9.45%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 30/08/23 24/08/22 26/08/21 10/08/20 28/08/19 28/08/18 -
Price 0.385 0.42 0.48 0.705 1.27 0.29 0.385 -
P/RPS 8.01 5.25 6.51 26.58 34.24 3.67 2.21 23.91%
P/EPS -8.14 -9.49 -9.04 136.85 52.92 -14.49 17.72 -
EY -12.28 -10.53 -11.06 0.73 1.89 -6.90 5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.28 1.24 1.70 3.09 0.70 0.89 7.31%

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