[GCAP] QoQ 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- 18.17%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,493 23,623 18,760 18,341 17,945 23,606 20,242 10.44%
PBT 6,351 6,301 3,995 3,790 3,240 6,785 4,320 29.32%
Tax -1,524 -1,492 -1,001 -797 -728 -1,608 -950 37.07%
NP 4,827 4,809 2,994 2,993 2,512 5,177 3,370 27.09%
-
NP to SH 4,838 4,816 3,022 2,978 2,520 5,181 2,951 39.07%
-
Tax Rate 24.00% 23.68% 25.06% 21.03% 22.47% 23.70% 21.99% -
Total Cost 18,666 18,814 15,766 15,348 15,433 18,429 16,872 6.97%
-
Net Worth 72,232 67,535 62,211 0 53,654 50,590 44,261 38.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 1,049 - 1,017 -
Div Payout % - - - - 41.67% - 34.48% -
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 72,232 67,535 62,211 0 53,654 50,590 44,261 38.65%
NOSH 112,511 111,999 110,500 105,172 104,999 101,588 101,749 6.93%
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 20.55% 20.36% 15.96% 16.32% 14.00% 21.93% 16.65% -
ROE 6.70% 7.13% 4.86% 0.00% 4.70% 10.24% 6.67% -
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 20.88 21.09 16.98 17.44 17.09 23.24 19.89 3.29%
EPS 4.30 4.30 2.70 2.80 2.40 5.10 2.90 30.06%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.00 -
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 7.16 7.20 5.72 5.59 5.47 7.20 6.17 10.43%
EPS 1.48 1.47 0.92 0.91 0.77 1.58 0.90 39.36%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.31 -
NAPS 0.2203 0.206 0.1897 0.00 0.1636 0.1543 0.135 38.64%
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 3.30 3.32 4.06 3.96 4.15 3.44 3.27 0.61%
P/EPS 16.05 16.28 25.23 24.37 29.58 15.69 22.41 -19.96%
EY 6.23 6.14 3.96 4.10 3.38 6.37 4.46 24.98%
DY 0.00 0.00 0.00 0.00 1.41 0.00 1.54 -
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 3.47 3.37 4.01 3.96 4.15 3.18 3.97 -8.59%
P/EPS 16.86 16.51 24.86 24.37 29.58 14.51 27.24 -27.39%
EY 5.93 6.06 4.02 4.10 3.38 6.89 3.67 37.73%
DY 0.00 0.00 0.00 0.00 1.41 0.00 1.27 -
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