[GCAP] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 134.27%
YoY- -82.15%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 16,980 18,548 48,164 40,644 36,508 52,616 90,828 -24.36%
PBT 10,924 -6,080 13,608 608 4,028 2,872 22,144 -11.10%
Tax -3,084 628 -3,536 -612 -1,280 -48 -5,460 -9.07%
NP 7,840 -5,452 10,072 -4 2,748 2,824 16,684 -11.81%
-
NP to SH 8,376 -5,008 10,664 584 3,272 3,272 17,452 -11.50%
-
Tax Rate 28.23% - 25.98% 100.66% 31.78% 1.67% 24.66% -
Total Cost 9,140 24,000 38,092 40,648 33,760 49,792 74,144 -29.43%
-
Net Worth 91,413 98,959 102,501 102,704 89,775 0 87,901 0.65%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 91,413 98,959 102,501 102,704 89,775 0 87,901 0.65%
NOSH 240,829 236,179 236,179 236,102 204,499 133,749 128,323 11.05%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 46.17% -29.39% 20.91% -0.01% 7.53% 5.37% 18.37% -
ROE 9.16% -5.06% 10.40% 0.57% 3.64% 0.00% 19.85% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.17 7.85 20.39 17.21 17.85 39.34 70.78 -31.70%
EPS 3.60 -2.00 4.40 0.40 1.60 1.60 13.60 -19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.386 0.419 0.434 0.435 0.439 0.00 0.685 -9.10%
Adjusted Per Share Value based on latest NOSH - 236,102
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.18 5.66 14.69 12.40 11.13 16.05 27.70 -24.35%
EPS 2.55 -1.53 3.25 0.18 1.00 1.00 5.32 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2788 0.3018 0.3126 0.3132 0.2738 0.00 0.2681 0.65%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.325 0.29 0.385 0.53 0.44 0.805 0.85 -
P/RPS 4.53 3.69 1.89 3.08 2.46 2.05 1.20 24.75%
P/EPS 9.19 -13.68 8.53 214.27 27.50 32.91 6.25 6.63%
EY 10.88 -7.31 11.73 0.47 3.64 3.04 16.00 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.89 1.22 1.00 0.00 1.24 -6.27%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 21/05/19 24/05/18 24/05/17 26/05/16 29/05/15 29/05/14 -
Price 0.56 0.29 0.385 0.52 0.41 0.83 0.885 -
P/RPS 7.81 3.69 1.89 3.02 2.30 2.11 1.25 35.67%
P/EPS 15.83 -13.68 8.53 210.23 25.63 33.93 6.51 15.94%
EY 6.32 -7.31 11.73 0.48 3.90 2.95 15.37 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.69 0.89 1.20 0.93 0.00 1.29 1.96%

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