[GCAP] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 7,304 7,746 6,959 4,866 3,373 16 2,962 82.22% QoQ % -5.71% 11.31% 43.01% 44.26% 20,981.25% -99.46% - Horiz. % 246.59% 261.51% 234.94% 164.28% 113.88% 0.54% 100.00%
PBT -6,478 -5,184 -6,431 -2,700 26 108 240 - QoQ % -24.96% 19.39% -138.19% -10,484.62% -75.93% -55.00% - Horiz. % -2,699.17% -2,160.00% -2,679.58% -1,125.00% 10.83% 45.00% 100.00%
Tax 265 54 39 -12 -250 40 79 123.59% QoQ % 390.74% 38.46% 425.00% 95.20% -725.00% -49.37% - Horiz. % 335.44% 68.35% 49.37% -15.19% -316.46% 50.63% 100.00%
NP -6,213 -5,130 -6,392 -2,712 -224 148 319 - QoQ % -21.11% 19.74% -135.69% -1,110.71% -251.35% -53.61% - Horiz. % -1,947.65% -1,608.15% -2,003.76% -850.16% -70.22% 46.39% 100.00%
NP to SH -5,559 -4,602 -6,029 -2,486 -90 523 528 - QoQ % -20.80% 23.67% -142.52% -2,662.22% -117.21% -0.95% - Horiz. % -1,052.84% -871.59% -1,141.86% -470.83% -17.05% 99.05% 100.00%
Tax Rate - % - % - % - % 961.54 % -37.04 % -32.92 % - QoQ % 0.00% 0.00% 0.00% 0.00% 2,695.95% -12.52% - Horiz. % 0.00% 0.00% 0.00% 0.00% -2,920.84% 112.52% 100.00%
Total Cost 13,517 12,876 13,351 7,578 3,597 -132 2,643 195.96% QoQ % 4.98% -3.56% 76.18% 110.68% 2,825.00% -104.99% - Horiz. % 511.43% 487.17% 505.15% 286.72% 136.10% -4.99% 100.00%
Net Worth 110,638 118,655 124,107 130,521 130,529 130,403 128,566 -9.50% QoQ % -6.76% -4.39% -4.91% -0.01% 0.10% 1.43% - Horiz. % 86.06% 92.29% 96.53% 101.52% 101.53% 101.43% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 110,638 118,655 124,107 130,521 130,529 130,403 128,566 -9.50% QoQ % -6.76% -4.39% -4.91% -0.01% 0.10% 1.43% - Horiz. % 86.06% 92.29% 96.53% 101.52% 101.53% 101.43% 100.00%
NOSH 320,690 320,690 320,690 320,690 315,289 313,469 309,798 2.32% QoQ % 0.00% 0.00% 0.00% 1.71% 0.58% 1.18% - Horiz. % 103.52% 103.52% 103.52% 103.52% 101.77% 101.18% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -85.06 % -66.23 % -91.85 % -55.73 % -6.64 % 925.00 % 10.77 % - QoQ % -28.43% 27.89% -64.81% -739.31% -100.72% 8,488.67% - Horiz. % -789.79% -614.95% -852.83% -517.46% -61.65% 8,588.67% 100.00%
ROE -5.02 % -3.88 % -4.86 % -1.90 % -0.07 % 0.40 % 0.41 % - QoQ % -29.38% 20.16% -155.79% -2,614.29% -117.50% -2.44% - Horiz. % -1,224.39% -946.34% -1,185.37% -463.41% -17.07% 97.56% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.28 2.42 2.17 1.52 1.07 0.01 0.96 77.73% QoQ % -5.79% 11.52% 42.76% 42.06% 10,600.00% -98.96% - Horiz. % 237.50% 252.08% 226.04% 158.33% 111.46% 1.04% 100.00%
EPS -1.73 -1.44 -1.88 -0.78 -0.03 0.17 0.17 - QoQ % -20.14% 23.40% -141.03% -2,500.00% -117.65% 0.00% - Horiz. % -1,017.65% -847.06% -1,105.88% -458.82% -17.65% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3450 0.3700 0.3870 0.4070 0.4140 0.4160 0.4150 -11.56% QoQ % -6.76% -4.39% -4.91% -1.69% -0.48% 0.24% - Horiz. % 83.13% 89.16% 93.25% 98.07% 99.76% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 325,224 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.25 2.38 2.14 1.50 1.04 0.00 0.91 82.55% QoQ % -5.46% 11.21% 42.67% 44.23% 0.00% 0.00% - Horiz. % 247.25% 261.54% 235.16% 164.84% 114.29% 0.00% 100.00%
EPS -1.71 -1.42 -1.85 -0.76 -0.03 0.16 0.16 - QoQ % -20.42% 23.24% -143.42% -2,433.33% -118.75% 0.00% - Horiz. % -1,068.75% -887.50% -1,156.25% -475.00% -18.75% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3402 0.3648 0.3816 0.4013 0.4014 0.4010 0.3953 -9.50% QoQ % -6.74% -4.40% -4.91% -0.02% 0.10% 1.44% - Horiz. % 86.06% 92.28% 96.53% 101.52% 101.54% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.4500 0.4700 0.5200 0.5250 0.5100 0.6600 0.8000 -
P/RPS 19.76 19.46 23.96 34.60 47.67 12,930.60 83.67 -61.69% QoQ % 1.54% -18.78% -30.75% -27.42% -99.63% 15,354.29% - Horiz. % 23.62% 23.26% 28.64% 41.35% 56.97% 15,454.29% 100.00%
P/EPS -25.96 -32.75 -27.66 -67.72 -1,786.64 395.58 469.39 - QoQ % 20.73% -18.40% 59.16% 96.21% -551.65% -15.72% - Horiz. % -5.53% -6.98% -5.89% -14.43% -380.63% 84.28% 100.00%
EY -3.85 -3.05 -3.62 -1.48 -0.06 0.25 0.21 - QoQ % -26.23% 15.75% -144.59% -2,366.67% -124.00% 19.05% - Horiz. % -1,833.33% -1,452.38% -1,723.81% -704.76% -28.57% 119.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.30 1.27 1.34 1.29 1.23 1.59 1.93 -23.10% QoQ % 2.36% -5.22% 3.88% 4.88% -22.64% -17.62% - Horiz. % 67.36% 65.80% 69.43% 66.84% 63.73% 82.38% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 24/08/22 30/05/22 24/02/22 24/11/21 26/08/21 -
Price 0.4000 0.5000 0.4800 0.5450 0.5000 0.5650 0.7050 -
P/RPS 17.56 20.70 22.12 35.92 46.74 11,069.37 73.74 -61.48% QoQ % -15.17% -6.42% -38.42% -23.15% -99.58% 14,911.35% - Horiz. % 23.81% 28.07% 30.00% 48.71% 63.38% 15,011.35% 100.00%
P/EPS -23.08 -34.84 -25.53 -70.30 -1,751.61 338.64 413.65 - QoQ % 33.75% -36.47% 63.68% 95.99% -617.25% -18.13% - Horiz. % -5.58% -8.42% -6.17% -17.00% -423.45% 81.87% 100.00%
EY -4.33 -2.87 -3.92 -1.42 -0.06 0.30 0.24 - QoQ % -50.87% 26.79% -176.06% -2,266.67% -120.00% 25.00% - Horiz. % -1,804.17% -1,195.83% -1,633.33% -591.67% -25.00% 125.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.16 1.35 1.24 1.34 1.21 1.36 1.70 -22.44% QoQ % -14.07% 8.87% -7.46% 10.74% -11.03% -20.00% - Horiz. % 68.24% 79.41% 72.94% 78.82% 71.18% 80.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment