[GCAP] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -36.84%
YoY- -87.11%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 25,124 27,704 19,464 4,584 16,980 18,548 48,164 -10.27%
PBT -18,236 -1,812 -10,800 472 10,924 -6,080 13,608 -
Tax 228 124 -48 56 -3,084 628 -3,536 -
NP -18,008 -1,688 -10,848 528 7,840 -5,452 10,072 -
-
NP to SH -15,660 -960 -9,944 1,080 8,376 -5,008 10,664 -
-
Tax Rate - - - -11.86% 28.23% - 25.98% -
Total Cost 43,132 29,392 30,312 4,056 9,140 24,000 38,092 2.09%
-
Net Worth 96,591 110,317 130,521 125,603 91,413 98,959 102,501 -0.98%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 96,591 110,317 130,521 125,603 91,413 98,959 102,501 -0.98%
NOSH 325,224 320,690 320,690 308,690 240,829 236,179 236,179 5.47%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -71.68% -6.09% -55.73% 11.52% 46.17% -29.39% 20.91% -
ROE -16.21% -0.87% -7.62% 0.86% 9.16% -5.06% 10.40% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 7.73 8.64 6.07 1.49 7.17 7.85 20.39 -14.91%
EPS -4.80 -0.28 -3.12 0.36 3.60 -2.00 4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.297 0.344 0.407 0.408 0.386 0.419 0.434 -6.12%
Adjusted Per Share Value based on latest NOSH - 308,690
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 7.66 8.45 5.94 1.40 5.18 5.66 14.69 -10.27%
EPS -4.78 -0.29 -3.03 0.33 2.55 -1.53 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2946 0.3365 0.3981 0.3831 0.2788 0.3018 0.3126 -0.98%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.39 0.425 0.525 0.85 0.325 0.29 0.385 -
P/RPS 5.05 4.92 8.65 57.08 4.53 3.69 1.89 17.78%
P/EPS -8.10 -141.97 -16.93 242.29 9.19 -13.68 8.53 -
EY -12.35 -0.70 -5.91 0.41 10.88 -7.31 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.24 1.29 2.08 0.84 0.69 0.89 6.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 30/05/22 27/05/21 21/05/20 21/05/19 24/05/18 -
Price 0.37 0.42 0.545 0.83 0.56 0.29 0.385 -
P/RPS 4.79 4.86 8.98 55.74 7.81 3.69 1.89 16.74%
P/EPS -7.68 -140.30 -17.58 236.59 15.83 -13.68 8.53 -
EY -13.01 -0.71 -5.69 0.42 6.32 -7.31 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.22 1.34 2.03 1.45 0.69 0.89 5.81%

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