[GCAP] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.36%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 24,692 26,094 5,498 11,805 18,420 33,542 41,598 -8.32%
PBT -11,482 -19,086 621 2,054 -5,826 5,350 -6,044 11.28%
Tax 138 108 177 78 -14 -426 130 0.99%
NP -11,344 -18,978 798 2,133 -5,841 4,924 -5,913 11.46%
-
NP to SH -8,490 -17,489 1,761 2,610 -5,334 4,504 -5,190 8.54%
-
Tax Rate - - -28.50% -3.80% - 7.96% - -
Total Cost 36,036 45,073 4,700 9,672 24,261 28,618 47,511 -4.50%
-
Net Worth 104,584 118,655 130,403 95,802 96,361 103,210 98,466 1.00%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 104,584 118,655 130,403 95,802 96,361 103,210 98,466 1.00%
NOSH 325,224 320,690 320,690 290,719 236,179 236,179 236,179 5.47%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -45.94% -72.73% 14.52% 18.07% -31.71% 14.68% -14.22% -
ROE -8.12% -14.74% 1.35% 2.73% -5.54% 4.36% -5.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.67 8.14 1.75 4.86 7.80 14.20 17.62 -12.93%
EPS -2.64 -5.45 0.56 1.08 -2.27 1.87 -2.13 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.325 0.37 0.416 0.394 0.408 0.437 0.417 -4.06%
Adjusted Per Share Value based on latest NOSH - 320,690
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.53 7.96 1.68 3.60 5.62 10.23 12.69 -8.32%
EPS -2.59 -5.33 0.54 0.80 -1.63 1.37 -1.58 8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.319 0.3619 0.3977 0.2922 0.2939 0.3148 0.3003 1.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.405 0.47 0.66 0.605 0.30 0.34 0.42 -
P/RPS 5.28 5.78 37.63 12.46 3.85 2.39 2.38 14.19%
P/EPS -15.35 -8.62 117.46 56.35 -13.28 17.83 -19.11 -3.58%
EY -6.51 -11.60 0.85 1.77 -7.53 5.61 -5.23 3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.27 1.59 1.54 0.74 0.78 1.01 3.61%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 27/11/20 28/11/19 27/11/18 28/11/17 -
Price 0.40 0.50 0.565 0.725 0.30 0.345 0.395 -
P/RPS 5.21 6.14 32.21 14.93 3.85 2.43 2.24 15.09%
P/EPS -15.16 -9.17 100.55 67.53 -13.28 18.09 -17.97 -2.79%
EY -6.60 -10.91 0.99 1.48 -7.53 5.53 -5.57 2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.35 1.36 1.84 0.74 0.79 0.95 4.39%

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