[GCAP] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
01-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 83.82%
YoY- 89.75%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 18,420 33,542 41,598 40,648 38,230 84,662 85,594 -22.57%
PBT -5,826 5,350 -6,044 185 -870 19,844 20,758 -
Tax -14 -426 130 -531 -28 -5,213 -5,236 -62.72%
NP -5,841 4,924 -5,913 -346 -898 14,630 15,522 -
-
NP to SH -5,334 4,504 -5,190 -33 -325 15,338 15,273 -
-
Tax Rate - 7.96% - 287.03% - 26.27% 25.22% -
Total Cost 24,261 28,618 47,511 40,994 39,129 70,032 70,072 -16.19%
-
Net Worth 96,361 103,210 98,466 102,704 10,882,387 101,712 72,316 4.89%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 18 1,542 -
Div Payout % - - - - - 0.12% 10.10% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 96,361 103,210 98,466 102,704 10,882,387 101,712 72,316 4.89%
NOSH 236,179 236,179 236,179 236,102 243,999 140,292 115,707 12.62%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -31.71% 14.68% -14.22% -0.85% -2.35% 17.28% 18.14% -
ROE -5.54% 4.36% -5.27% -0.03% 0.00% 15.08% 21.12% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.80 14.20 17.62 17.22 15.67 60.35 73.98 -31.25%
EPS -2.27 1.87 -2.13 0.00 -0.13 10.93 13.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 1.33 -
NAPS 0.408 0.437 0.417 0.435 44.60 0.725 0.625 -6.85%
Adjusted Per Share Value based on latest NOSH - 236,102
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.66 10.31 12.78 12.49 11.75 26.01 26.30 -22.57%
EPS -1.64 1.38 -1.59 -0.01 -0.10 4.71 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.47 -
NAPS 0.2961 0.3171 0.3025 0.3155 33.4345 0.3125 0.2222 4.89%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.30 0.34 0.42 0.40 0.405 0.935 0.88 -
P/RPS 3.85 2.39 2.38 2.32 2.58 1.55 1.19 21.60%
P/EPS -13.28 17.83 -19.11 -2,833.25 -303.75 8.55 6.67 -
EY -7.53 5.61 -5.23 -0.04 -0.33 11.69 15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.01 1.52 -
P/NAPS 0.74 0.78 1.01 0.92 0.01 1.29 1.41 -10.18%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 27/11/18 28/11/17 01/12/16 09/11/15 17/11/14 19/11/13 -
Price 0.30 0.345 0.395 0.475 0.445 0.81 0.95 -
P/RPS 3.85 2.43 2.24 2.76 2.84 1.34 1.28 20.13%
P/EPS -13.28 18.09 -17.97 -3,364.49 -333.75 7.41 7.20 -
EY -7.53 5.53 -5.57 -0.03 -0.30 13.50 13.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 1.40 -
P/NAPS 0.74 0.79 0.95 1.09 0.01 1.12 1.52 -11.30%

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