[GCAP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.66%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 46,182 22,707 79,922 64,196 47,116 23,623 79,002 -30.15%
PBT 11,134 5,536 18,595 15,569 12,652 6,301 17,807 -26.94%
Tax -2,797 -1,365 -4,589 -3,927 -3,016 -1,492 -4,134 -22.98%
NP 8,337 4,171 14,006 11,642 9,636 4,809 13,673 -28.15%
-
NP to SH 8,716 4,363 13,803 11,455 9,654 4,816 13,699 -26.08%
-
Tax Rate 25.12% 24.66% 24.68% 25.22% 23.84% 23.68% 23.22% -
Total Cost 37,845 18,536 65,916 52,554 37,480 18,814 65,329 -30.57%
-
Net Worth 96,148 87,901 78,617 72,316 72,068 67,535 61,862 34.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13 - 1,200 1,157 - - 1,098 -94.84%
Div Payout % 0.16% - 8.70% 10.10% - - 8.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,148 87,901 78,617 72,316 72,068 67,535 61,862 34.28%
NOSH 136,187 128,323 120,026 115,707 112,255 111,999 109,880 15.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.05% 18.37% 17.52% 18.14% 20.45% 20.36% 17.31% -
ROE 9.07% 4.96% 17.56% 15.84% 13.40% 7.13% 22.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.91 17.70 66.59 55.48 41.97 21.09 71.90 -39.49%
EPS 6.40 3.40 11.50 9.90 8.60 4.30 12.50 -36.07%
DPS 0.01 0.00 1.00 1.00 0.00 0.00 1.00 -95.39%
NAPS 0.706 0.685 0.655 0.625 0.642 0.603 0.563 16.33%
Adjusted Per Share Value based on latest NOSH - 112,562
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.19 6.98 24.55 19.72 14.48 7.26 24.27 -30.14%
EPS 2.68 1.34 4.24 3.52 2.97 1.48 4.21 -26.06%
DPS 0.00 0.00 0.37 0.36 0.00 0.00 0.34 -
NAPS 0.2954 0.2701 0.2415 0.2222 0.2214 0.2075 0.1901 34.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.86 0.85 0.85 0.88 0.69 0.70 0.69 -
P/RPS 2.54 4.80 1.28 1.59 1.64 3.32 0.96 91.63%
P/EPS 13.44 25.00 7.39 8.89 8.02 16.28 5.53 81.05%
EY 7.44 4.00 13.53 11.25 12.46 6.14 18.07 -44.74%
DY 0.01 0.00 1.18 1.14 0.00 0.00 1.45 -96.40%
P/NAPS 1.22 1.24 1.30 1.41 1.07 1.16 1.23 -0.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 17/02/14 19/11/13 22/07/13 21/05/13 06/02/13 -
Price 0.84 0.885 0.825 0.95 0.725 0.71 0.68 -
P/RPS 2.48 5.00 1.24 1.71 1.73 3.37 0.95 89.92%
P/EPS 13.13 26.03 7.17 9.60 8.43 16.51 5.45 80.00%
EY 7.62 3.84 13.94 10.42 11.86 6.06 18.33 -44.38%
DY 0.01 0.00 1.21 1.05 0.00 0.00 1.47 -96.44%
P/NAPS 1.19 1.29 1.26 1.52 1.13 1.18 1.21 -1.10%

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