[GCAP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.84%
YoY- -7.04%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,922 64,196 47,116 23,623 79,002 59,892 41,551 54.48%
PBT 18,595 15,569 12,652 6,301 17,807 13,815 10,025 50.79%
Tax -4,589 -3,927 -3,016 -1,492 -4,134 -3,133 -2,336 56.66%
NP 14,006 11,642 9,636 4,809 13,673 10,682 7,689 48.98%
-
NP to SH 13,803 11,455 9,654 4,816 13,699 10,679 7,701 47.39%
-
Tax Rate 24.68% 25.22% 23.84% 23.68% 23.22% 22.68% 23.30% -
Total Cost 65,916 52,554 37,480 18,814 65,329 49,210 33,862 55.71%
-
Net Worth 78,617 72,316 72,068 67,535 61,862 0 52,469 30.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,200 1,157 - - 1,098 1,064 1,026 10.97%
Div Payout % 8.70% 10.10% - - 8.02% 9.97% 13.33% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 78,617 72,316 72,068 67,535 61,862 0 52,469 30.84%
NOSH 120,026 115,707 112,255 111,999 109,880 106,445 102,680 10.93%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.52% 18.14% 20.45% 20.36% 17.31% 17.84% 18.50% -
ROE 17.56% 15.84% 13.40% 7.13% 22.14% 0.00% 14.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.59 55.48 41.97 21.09 71.90 56.27 40.47 39.24%
EPS 11.50 9.90 8.60 4.30 12.50 10.00 7.50 32.86%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 1.00 0.00%
NAPS 0.655 0.625 0.642 0.603 0.563 0.00 0.511 17.94%
Adjusted Per Share Value based on latest NOSH - 111,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.37 19.58 14.37 7.20 24.09 18.27 12.67 54.47%
EPS 4.21 3.49 2.94 1.47 4.18 3.26 2.35 47.34%
DPS 0.37 0.35 0.00 0.00 0.34 0.32 0.31 12.48%
NAPS 0.2398 0.2206 0.2198 0.206 0.1887 0.00 0.16 30.86%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 0.88 0.69 0.70 0.69 0.69 0.71 -
P/RPS 1.28 1.59 1.64 3.32 0.96 1.23 1.75 -18.77%
P/EPS 7.39 8.89 8.02 16.28 5.53 6.88 9.47 -15.20%
EY 13.53 11.25 12.46 6.14 18.07 14.54 10.56 17.91%
DY 1.18 1.14 0.00 0.00 1.45 1.45 1.41 -11.16%
P/NAPS 1.30 1.41 1.07 1.16 1.23 0.00 1.39 -4.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 19/11/13 22/07/13 21/05/13 06/02/13 23/11/12 06/08/12 -
Price 0.825 0.95 0.725 0.71 0.68 0.69 0.71 -
P/RPS 1.24 1.71 1.73 3.37 0.95 1.23 1.75 -20.47%
P/EPS 7.17 9.60 8.43 16.51 5.45 6.88 9.47 -16.88%
EY 13.94 10.42 11.86 6.06 18.33 14.54 10.56 20.27%
DY 1.21 1.05 0.00 0.00 1.47 1.45 1.41 -9.67%
P/NAPS 1.26 1.52 1.13 1.18 1.21 0.00 1.39 -6.31%

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