[GCAP] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 469.25%
YoY- 1726.03%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,584 16,980 18,548 48,164 40,644 36,508 52,616 -33.39%
PBT 472 10,924 -6,080 13,608 608 4,028 2,872 -25.96%
Tax 56 -3,084 628 -3,536 -612 -1,280 -48 -
NP 528 7,840 -5,452 10,072 -4 2,748 2,824 -24.36%
-
NP to SH 1,080 8,376 -5,008 10,664 584 3,272 3,272 -16.85%
-
Tax Rate -11.86% 28.23% - 25.98% 100.66% 31.78% 1.67% -
Total Cost 4,056 9,140 24,000 38,092 40,648 33,760 49,792 -34.13%
-
Net Worth 125,603 91,413 98,959 102,501 102,704 89,775 0 -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 125,603 91,413 98,959 102,501 102,704 89,775 0 -
NOSH 308,690 240,829 236,179 236,179 236,102 204,499 133,749 14.94%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.52% 46.17% -29.39% 20.91% -0.01% 7.53% 5.37% -
ROE 0.86% 9.16% -5.06% 10.40% 0.57% 3.64% 0.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.49 7.17 7.85 20.39 17.21 17.85 39.34 -42.02%
EPS 0.36 3.60 -2.00 4.40 0.40 1.60 1.60 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.386 0.419 0.434 0.435 0.439 0.00 -
Adjusted Per Share Value based on latest NOSH - 236,179
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.40 5.18 5.66 14.69 12.40 11.13 16.05 -33.38%
EPS 0.33 2.55 -1.53 3.25 0.18 1.00 1.00 -16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3831 0.2788 0.3018 0.3126 0.3132 0.2738 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.85 0.325 0.29 0.385 0.53 0.44 0.805 -
P/RPS 57.08 4.53 3.69 1.89 3.08 2.46 2.05 74.00%
P/EPS 242.29 9.19 -13.68 8.53 214.27 27.50 32.91 39.43%
EY 0.41 10.88 -7.31 11.73 0.47 3.64 3.04 -28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.84 0.69 0.89 1.22 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 21/05/20 21/05/19 24/05/18 24/05/17 26/05/16 29/05/15 -
Price 0.83 0.56 0.29 0.385 0.52 0.41 0.83 -
P/RPS 55.74 7.81 3.69 1.89 3.02 2.30 2.11 72.49%
P/EPS 236.59 15.83 -13.68 8.53 210.23 25.63 33.93 38.17%
EY 0.42 6.32 -7.31 11.73 0.48 3.90 2.95 -27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.45 0.69 0.89 1.20 0.93 0.00 -

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