[GCAP] QoQ 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- -62.77%
YoY- -39.52%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,475 22,707 15,726 17,080 23,493 23,623 18,760 16.16%
PBT 5,598 5,536 3,026 2,917 6,351 6,301 3,995 25.29%
Tax -1,432 -1,365 -662 -911 -1,524 -1,492 -1,001 27.04%
NP 4,166 4,171 2,364 2,006 4,827 4,809 2,994 24.71%
-
NP to SH 4,353 4,363 2,348 1,801 4,838 4,816 3,022 27.63%
-
Tax Rate 25.58% 24.66% 21.88% 31.23% 24.00% 23.68% 25.06% -
Total Cost 19,309 18,536 13,362 15,074 18,666 18,814 15,766 14.51%
-
Net Worth 96,038 87,901 76,896 70,351 72,232 67,535 62,211 33.67%
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 - - 1,125 - - - -
Div Payout % 0.31% - - 62.50% - - - -
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 96,038 87,901 76,896 70,351 72,232 67,535 62,211 33.67%
NOSH 136,031 128,323 117,400 112,562 112,511 111,999 110,500 14.90%
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 17.75% 18.37% 15.03% 11.74% 20.55% 20.36% 15.96% -
ROE 4.53% 4.96% 3.05% 2.56% 6.70% 7.13% 4.86% -
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 17.26 17.70 13.40 15.17 20.88 21.09 16.98 1.09%
EPS 3.20 3.40 2.00 1.60 4.30 4.30 2.70 12.02%
DPS 0.01 0.00 0.00 1.00 0.00 0.00 0.00 -
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 7.21 6.98 4.83 5.25 7.22 7.26 5.76 16.19%
EPS 1.34 1.34 0.72 0.55 1.49 1.48 0.93 27.65%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.2951 0.2701 0.2363 0.2161 0.2219 0.2075 0.1911 33.70%
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 4.98 4.80 6.35 5.80 3.30 3.32 4.06 14.62%
P/EPS 26.88 25.00 42.50 55.00 16.05 16.28 25.23 4.32%
EY 3.72 4.00 2.35 1.82 6.23 6.14 3.96 -4.09%
DY 0.01 0.00 0.00 1.14 0.00 0.00 0.00 -
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 4.87 5.00 6.16 6.26 3.47 3.37 4.01 13.87%
P/EPS 26.25 26.03 41.25 59.37 16.86 16.51 24.86 3.70%
EY 3.81 3.84 2.42 1.68 5.93 6.06 4.02 -3.52%
DY 0.01 0.00 0.00 1.05 0.00 0.00 0.00 -
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