[GCAP] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -3.75%
YoY- 271.41%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 4,108 4,245 9,337 20,561 20,520 19,965 21,995 -24.37%
PBT 358 3,303 -2,919 3,954 -1,629 4 1,090 -16.92%
Tax 93 -771 312 -822 -165 -199 2 89.52%
NP 451 2,532 -2,607 3,132 -1,794 -195 1,092 -13.69%
-
NP to SH 798 2,747 -2,364 2,566 -1,497 -103 1,382 -8.73%
-
Tax Rate -25.98% 23.34% - 20.79% - 4,975.00% -0.18% -
Total Cost 3,657 1,713 11,944 17,429 22,314 20,160 20,903 -25.19%
-
Net Worth 128,566 94,084 97,778 102,501 101,052 88,752 6,684,545 -48.20%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 128,566 94,084 97,778 102,501 101,052 88,752 6,684,545 -48.20%
NOSH 320,690 228,916 236,179 236,179 236,179 204,499 148,545 13.67%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.98% 59.65% -27.92% 15.23% -8.74% -0.98% 4.96% -
ROE 0.62% 2.92% -2.42% 2.50% -1.48% -0.12% 0.02% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.33 1.85 3.95 8.71 8.69 9.76 14.81 -33.05%
EPS 0.26 1.20 -1.00 1.10 -0.60 0.00 0.60 -12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.415 0.411 0.414 0.434 0.428 0.434 45.00 -54.17%
Adjusted Per Share Value based on latest NOSH - 236,179
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.26 1.30 2.87 6.32 6.30 6.13 6.76 -24.40%
EPS 0.25 0.84 -0.73 0.79 -0.46 -0.03 0.42 -8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.395 0.2891 0.3004 0.3149 0.3105 0.2727 20.5373 -48.20%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.80 0.555 0.295 0.325 0.48 0.425 0.46 -
P/RPS 60.33 29.93 7.46 3.73 5.52 4.35 3.11 63.84%
P/EPS 310.57 46.25 -29.47 29.91 -75.71 -843.81 49.44 35.79%
EY 0.32 2.16 -3.39 3.34 -1.32 -0.12 2.02 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.35 0.71 0.75 1.12 0.98 0.01 140.20%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 10/08/20 28/08/19 28/08/18 18/08/17 01/12/16 27/08/15 -
Price 0.705 1.27 0.29 0.385 0.415 0.475 0.405 -
P/RPS 53.17 68.49 7.34 4.42 4.78 4.87 2.74 63.85%
P/EPS 273.69 105.83 -28.97 35.44 -65.45 -943.08 43.53 35.81%
EY 0.37 0.94 -3.45 2.82 -1.53 -0.11 2.30 -26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 3.09 0.70 0.89 0.97 1.09 0.01 135.18%

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