[GCAP] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 31.64%
YoY- 186.77%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 4,124 8,854 13,815 25,157 31,199 30,486 28,673 -27.59%
PBT 466 1,541 -4,370 4,013 -4,533 139 -653 -
Tax 133 59 -11 -320 98 -399 -21 -
NP 599 1,600 -4,381 3,693 -4,435 -260 -674 -
-
NP to SH 1,321 1,958 -4,001 3,378 -3,893 -25 -244 -
-
Tax Rate -28.54% -3.83% - 7.97% - 287.05% - -
Total Cost 3,525 7,254 18,196 21,464 35,634 30,746 29,347 -29.73%
-
Net Worth 130,403 95,802 96,361 103,210 98,466 102,704 10,882,399 -52.13%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 130,403 95,802 96,361 103,210 98,466 102,704 10,882,399 -52.13%
NOSH 320,690 290,719 236,179 236,179 236,179 236,102 243,999 4.65%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 14.52% 18.07% -31.71% 14.68% -14.22% -0.85% -2.35% -
ROE 1.01% 2.04% -4.15% 3.27% -3.95% -0.02% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.32 3.64 5.85 10.65 13.21 12.91 11.75 -30.51%
EPS 0.42 0.81 -1.70 1.40 -1.60 0.00 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.394 0.408 0.437 0.417 0.435 44.60 -54.08%
Adjusted Per Share Value based on latest NOSH - 236,179
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.27 2.72 4.24 7.73 9.59 9.37 8.81 -27.56%
EPS 0.41 0.60 -1.23 1.04 -1.20 -0.01 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4006 0.2943 0.2961 0.3171 0.3025 0.3155 33.4345 -52.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.66 0.605 0.30 0.34 0.42 0.40 0.405 -
P/RPS 50.17 16.61 5.13 3.19 3.18 3.10 3.45 56.16%
P/EPS 156.62 75.13 -17.71 23.77 -25.48 -3,777.63 -405.00 -
EY 0.64 1.33 -5.65 4.21 -3.93 -0.03 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.54 0.74 0.78 1.01 0.92 0.01 132.57%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 27/11/20 28/11/19 27/11/18 28/11/17 01/12/16 09/11/15 -
Price 0.565 0.725 0.30 0.345 0.395 0.475 0.445 -
P/RPS 42.95 19.91 5.13 3.24 2.99 3.68 3.79 49.81%
P/EPS 134.07 90.03 -17.71 24.12 -23.96 -4,485.94 -445.00 -
EY 0.75 1.11 -5.65 4.15 -4.17 -0.02 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.84 0.74 0.79 0.95 1.09 0.01 126.60%

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