[GCAP] QoQ 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- -51.36%
YoY- -11.33%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter 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 18,760 18,341 17,945 23,606 20,242 18,100 19.40%
PBT 6,301 3,995 3,790 3,240 6,785 4,320 3,373 51.62%
Tax -1,492 -1,001 -797 -728 -1,608 -950 -814 49.71%
NP 4,809 2,994 2,993 2,512 5,177 3,370 2,559 52.22%
-
NP to SH 4,816 3,022 2,978 2,520 5,181 2,951 2,130 72.18%
-
Tax Rate 23.68% 25.06% 21.03% 22.47% 23.70% 21.99% 24.13% -
Total Cost 18,814 15,766 15,348 15,433 18,429 16,872 15,541 13.57%
-
Net Worth 67,535 62,211 0 53,654 50,590 44,261 46,335 28.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 1,049 - 1,017 1,009 -
Div Payout % - - - 41.67% - 34.48% 47.39% -
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 62,211 0 53,654 50,590 44,261 46,335 28.52%
NOSH 111,999 110,500 105,172 104,999 101,588 101,749 100,947 7.16%
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% 15.96% 16.32% 14.00% 21.93% 16.65% 14.14% -
ROE 7.13% 4.86% 0.00% 4.70% 10.24% 6.67% 4.60% -
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 16.98 17.44 17.09 23.24 19.89 17.93 11.41%
EPS 4.30 2.70 2.80 2.40 5.10 2.90 2.11 60.67%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 1.00 -
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 7.20 5.72 5.59 5.47 7.20 6.17 5.52 19.35%
EPS 1.47 0.92 0.91 0.77 1.58 0.90 0.65 72.20%
DPS 0.00 0.00 0.00 0.32 0.00 0.31 0.31 -
NAPS 0.206 0.1897 0.00 0.1636 0.1543 0.135 0.1413 28.54%
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 4.06 3.96 4.15 3.44 3.27 3.35 -0.59%
P/EPS 16.28 25.23 24.37 29.58 15.69 22.41 28.44 -31.03%
EY 6.14 3.96 4.10 3.38 6.37 4.46 3.52 44.85%
DY 0.00 0.00 0.00 1.41 0.00 1.54 1.67 -
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 4.01 3.96 4.15 3.18 3.97 3.79 -7.52%
P/EPS 16.51 24.86 24.37 29.58 14.51 27.24 32.23 -35.95%
EY 6.06 4.02 4.10 3.38 6.89 3.67 3.10 56.27%
DY 0.00 0.00 0.00 1.41 0.00 1.27 1.47 -
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