[GCAP] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 48.64%
YoY- 71.48%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 23,623 79,002 59,892 41,551 23,606 75,641 55,217 -43.19%
PBT 6,301 17,807 13,815 10,025 6,785 16,450 12,131 -35.35%
Tax -1,492 -4,134 -3,133 -2,336 -1,608 -3,464 -2,514 -29.35%
NP 4,809 13,673 10,682 7,689 5,177 12,986 9,617 -36.97%
-
NP to SH 4,816 13,699 10,679 7,701 5,181 9,571 6,621 -19.10%
-
Tax Rate 23.68% 23.22% 22.68% 23.30% 23.70% 21.06% 20.72% -
Total Cost 18,814 65,329 49,210 33,862 18,429 62,655 45,600 -44.54%
-
Net Worth 67,535 61,862 0 52,469 50,590 43,841 46,256 28.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,098 1,064 1,026 - 3,023 2,015 -
Div Payout % - 8.02% 9.97% 13.33% - 31.59% 30.44% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 67,535 61,862 0 52,469 50,590 43,841 46,256 28.66%
NOSH 111,999 109,880 106,445 102,680 101,588 100,785 100,776 7.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.36% 17.31% 17.84% 18.50% 21.93% 17.17% 17.42% -
ROE 7.13% 22.14% 0.00% 14.68% 10.24% 21.83% 14.31% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.09 71.90 56.27 40.47 23.24 75.05 54.79 -47.05%
EPS 4.30 12.50 10.00 7.50 5.10 9.50 6.57 -24.59%
DPS 0.00 1.00 1.00 1.00 0.00 3.00 2.00 -
NAPS 0.603 0.563 0.00 0.511 0.498 0.435 0.459 19.93%
Adjusted Per Share Value based on latest NOSH - 104,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.26 24.27 18.40 12.77 7.25 23.24 16.96 -43.17%
EPS 1.48 4.21 3.28 2.37 1.59 2.94 2.03 -18.97%
DPS 0.00 0.34 0.33 0.32 0.00 0.93 0.62 -
NAPS 0.2075 0.1901 0.00 0.1612 0.1554 0.1347 0.1421 28.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.70 0.69 0.69 0.71 0.80 0.65 0.60 -
P/RPS 3.32 0.96 1.23 1.75 3.44 0.87 1.10 108.70%
P/EPS 16.28 5.53 6.88 9.47 15.69 6.84 9.13 46.99%
EY 6.14 18.07 14.54 10.56 6.37 14.61 10.95 -31.97%
DY 0.00 1.45 1.45 1.41 0.00 4.62 3.33 -
P/NAPS 1.16 1.23 0.00 1.39 1.61 1.49 1.31 -7.78%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 06/02/13 23/11/12 06/08/12 29/05/12 20/02/12 21/11/11 -
Price 0.71 0.68 0.69 0.71 0.74 0.79 0.68 -
P/RPS 3.37 0.95 1.23 1.75 3.18 1.05 1.24 94.62%
P/EPS 16.51 5.45 6.88 9.47 14.51 8.32 10.35 36.48%
EY 6.06 18.33 14.54 10.56 6.89 12.02 9.66 -26.69%
DY 0.00 1.47 1.45 1.41 0.00 3.80 2.94 -
P/NAPS 1.18 1.21 0.00 1.39 1.49 1.82 1.48 -14.00%

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