[GCAP] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -35.95%
YoY- 54.8%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,841 13,154 21,284 17,315 23,475 22,707 15,726 -31.95%
PBT 372 718 3,828 3,749 5,598 5,536 3,026 -75.37%
Tax 14 -12 -1,347 -1,113 -1,432 -1,365 -662 -
NP 386 706 2,481 2,636 4,166 4,171 2,364 -70.22%
-
NP to SH 564 818 2,606 2,788 4,353 4,363 2,348 -61.45%
-
Tax Rate -3.76% 1.67% 35.19% 29.69% 25.58% 24.66% 21.88% -
Total Cost 8,455 12,448 18,803 14,679 19,309 18,536 13,362 -26.35%
-
Net Worth 6,401,400 0 103,417 101,065 96,038 87,901 76,896 1822.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 13 - - -
Div Payout % - - - - 0.31% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,401,400 0 103,417 101,065 96,038 87,901 76,896 1822.04%
NOSH 140,999 133,749 138,444 139,400 136,031 128,323 117,400 13.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.37% 5.37% 11.66% 15.22% 17.75% 18.37% 15.03% -
ROE 0.01% 0.00% 2.52% 2.76% 4.53% 4.96% 3.05% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.27 9.83 15.37 12.42 17.26 17.70 13.40 -39.81%
EPS 0.40 0.40 1.80 2.00 3.20 3.40 2.00 -65.90%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 45.40 0.00 0.747 0.725 0.706 0.685 0.655 1600.51%
Adjusted Per Share Value based on latest NOSH - 139,400
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.70 4.01 6.49 5.28 7.16 6.93 4.80 -31.92%
EPS 0.17 0.25 0.79 0.85 1.33 1.33 0.72 -61.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.5232 0.00 0.3154 0.3082 0.2929 0.2681 0.2345 1822.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.46 0.805 0.79 0.935 0.86 0.85 0.85 -
P/RPS 7.34 8.19 5.14 7.53 4.98 4.80 6.35 10.17%
P/EPS 115.00 131.62 41.97 46.75 26.88 25.00 42.50 94.53%
EY 0.87 0.76 2.38 2.14 3.72 4.00 2.35 -48.53%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.01 0.00 1.06 1.29 1.22 1.24 1.30 -96.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 24/02/15 17/11/14 27/08/14 29/05/14 17/02/14 -
Price 0.405 0.83 0.75 0.81 0.84 0.885 0.825 -
P/RPS 6.46 8.44 4.88 6.52 4.87 5.00 6.16 3.22%
P/EPS 101.25 135.71 39.84 40.50 26.25 26.03 41.25 82.26%
EY 0.99 0.74 2.51 2.47 3.81 3.84 2.42 -44.98%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.01 0.00 1.00 1.12 1.19 1.29 1.26 -96.05%

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