[GCAP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -45.87%
YoY- 214.19%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,002 59,892 41,551 23,606 75,641 55,217 37,117 65.08%
PBT 17,807 13,815 10,025 6,785 16,450 12,131 8,758 60.14%
Tax -4,134 -3,133 -2,336 -1,608 -3,464 -2,514 -1,700 80.34%
NP 13,673 10,682 7,689 5,177 12,986 9,617 7,058 55.09%
-
NP to SH 13,699 10,679 7,701 5,181 9,571 6,621 4,491 109.61%
-
Tax Rate 23.22% 22.68% 23.30% 23.70% 21.06% 20.72% 19.41% -
Total Cost 65,329 49,210 33,862 18,429 62,655 45,600 30,059 67.39%
-
Net Worth 61,862 0 52,469 50,590 43,841 46,256 46,319 21.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,098 1,064 1,026 - 3,023 2,015 1,006 5.97%
Div Payout % 8.02% 9.97% 13.33% - 31.59% 30.44% 22.42% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 61,862 0 52,469 50,590 43,841 46,256 46,319 21.17%
NOSH 109,880 106,445 102,680 101,588 100,785 100,776 100,695 5.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.31% 17.84% 18.50% 21.93% 17.17% 17.42% 19.02% -
ROE 22.14% 0.00% 14.68% 10.24% 21.83% 14.31% 9.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.90 56.27 40.47 23.24 75.05 54.79 36.86 55.80%
EPS 12.50 10.00 7.50 5.10 9.50 6.57 4.46 98.16%
DPS 1.00 1.00 1.00 0.00 3.00 2.00 1.00 0.00%
NAPS 0.563 0.00 0.511 0.498 0.435 0.459 0.46 14.34%
Adjusted Per Share Value based on latest NOSH - 101,588
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.27 18.40 12.77 7.25 23.24 16.96 11.40 65.11%
EPS 4.21 3.28 2.37 1.59 2.94 2.03 1.38 109.63%
DPS 0.34 0.33 0.32 0.00 0.93 0.62 0.31 6.32%
NAPS 0.1901 0.00 0.1612 0.1554 0.1347 0.1421 0.1423 21.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.69 0.69 0.71 0.80 0.65 0.60 0.73 -
P/RPS 0.96 1.23 1.75 3.44 0.87 1.10 1.98 -38.14%
P/EPS 5.53 6.88 9.47 15.69 6.84 9.13 16.37 -51.33%
EY 18.07 14.54 10.56 6.37 14.61 10.95 6.11 105.36%
DY 1.45 1.45 1.41 0.00 4.62 3.33 1.37 3.83%
P/NAPS 1.23 0.00 1.39 1.61 1.49 1.31 1.59 -15.66%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 23/11/12 06/08/12 29/05/12 20/02/12 21/11/11 12/08/11 -
Price 0.68 0.69 0.71 0.74 0.79 0.68 0.67 -
P/RPS 0.95 1.23 1.75 3.18 1.05 1.24 1.82 -35.04%
P/EPS 5.45 6.88 9.47 14.51 8.32 10.35 15.02 -48.97%
EY 18.33 14.54 10.56 6.89 12.02 9.66 6.66 95.79%
DY 1.47 1.45 1.41 0.00 3.80 2.94 1.49 -0.89%
P/NAPS 1.21 0.00 1.39 1.49 1.82 1.48 1.46 -11.71%

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