[GCAP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 38.67%
YoY- 61.29%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 47,116 23,623 79,002 59,892 41,551 23,606 75,641 -27.08%
PBT 12,652 6,301 17,807 13,815 10,025 6,785 16,450 -16.06%
Tax -3,016 -1,492 -4,134 -3,133 -2,336 -1,608 -3,464 -8.82%
NP 9,636 4,809 13,673 10,682 7,689 5,177 12,986 -18.05%
-
NP to SH 9,654 4,816 13,699 10,679 7,701 5,181 9,571 0.57%
-
Tax Rate 23.84% 23.68% 23.22% 22.68% 23.30% 23.70% 21.06% -
Total Cost 37,480 18,814 65,329 49,210 33,862 18,429 62,655 -29.02%
-
Net Worth 72,068 67,535 61,862 0 52,469 50,590 43,841 39.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,098 1,064 1,026 - 3,023 -
Div Payout % - - 8.02% 9.97% 13.33% - 31.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 72,068 67,535 61,862 0 52,469 50,590 43,841 39.32%
NOSH 112,255 111,999 109,880 106,445 102,680 101,588 100,785 7.45%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.45% 20.36% 17.31% 17.84% 18.50% 21.93% 17.17% -
ROE 13.40% 7.13% 22.14% 0.00% 14.68% 10.24% 21.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 41.97 21.09 71.90 56.27 40.47 23.24 75.05 -32.14%
EPS 8.60 4.30 12.50 10.00 7.50 5.10 9.50 -6.42%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 3.00 -
NAPS 0.642 0.603 0.563 0.00 0.511 0.498 0.435 29.65%
Adjusted Per Share Value based on latest NOSH - 105,172
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.37 7.20 24.09 18.27 12.67 7.20 23.07 -27.08%
EPS 2.94 1.47 4.18 3.26 2.35 1.58 2.92 0.45%
DPS 0.00 0.00 0.34 0.32 0.31 0.00 0.92 -
NAPS 0.2198 0.206 0.1887 0.00 0.16 0.1543 0.1337 39.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.69 0.70 0.69 0.69 0.71 0.80 0.65 -
P/RPS 1.64 3.32 0.96 1.23 1.75 3.44 0.87 52.65%
P/EPS 8.02 16.28 5.53 6.88 9.47 15.69 6.84 11.20%
EY 12.46 6.14 18.07 14.54 10.56 6.37 14.61 -10.07%
DY 0.00 0.00 1.45 1.45 1.41 0.00 4.62 -
P/NAPS 1.07 1.16 1.23 0.00 1.39 1.61 1.49 -19.82%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/07/13 21/05/13 06/02/13 23/11/12 06/08/12 29/05/12 20/02/12 -
Price 0.725 0.71 0.68 0.69 0.71 0.74 0.79 -
P/RPS 1.73 3.37 0.95 1.23 1.75 3.18 1.05 39.54%
P/EPS 8.43 16.51 5.45 6.88 9.47 14.51 8.32 0.88%
EY 11.86 6.06 18.33 14.54 10.56 6.89 12.02 -0.89%
DY 0.00 0.00 1.47 1.45 1.41 0.00 3.80 -
P/NAPS 1.13 1.18 1.21 0.00 1.39 1.49 1.82 -27.24%

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