[GCAP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
22-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.23%
YoY- 25.36%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 39,930 43,990 92,364 94,232 83,102 74,234 61,296 -6.88%
PBT 8 2,180 22,268 25,304 20,050 17,516 302 -45.37%
Tax -398 4 -5,594 -6,032 -4,672 -3,400 0 -
NP -390 2,184 16,674 19,272 15,378 14,116 302 -
-
NP to SH -206 2,764 17,432 19,308 15,402 8,982 302 -
-
Tax Rate 4,975.00% -0.18% 25.12% 23.84% 23.30% 19.41% 0.00% -
Total Cost 40,320 41,806 75,690 74,960 67,724 60,118 60,994 -6.66%
-
Net Worth 88,752 6,684,545 96,148 72,068 52,469 46,319 19,881 28.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 27 - 2,053 2,013 - -
Div Payout % - - 0.16% - 13.33% 22.42% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 88,752 6,684,545 96,148 72,068 52,469 46,319 19,881 28.28%
NOSH 204,499 148,545 136,187 112,255 102,680 100,695 50,333 26.29%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.98% 4.96% 18.05% 20.45% 18.50% 19.02% 0.49% -
ROE -0.23% 0.04% 18.13% 26.79% 29.35% 19.39% 1.52% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.53 29.61 67.82 83.94 80.93 73.72 121.78 -26.27%
EPS 0.00 1.20 12.80 17.20 15.00 8.92 0.60 -
DPS 0.00 0.00 0.02 0.00 2.00 2.00 0.00 -
NAPS 0.434 45.00 0.706 0.642 0.511 0.46 0.395 1.58%
Adjusted Per Share Value based on latest NOSH - 112,511
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.18 13.42 28.17 28.74 25.34 22.64 18.69 -6.88%
EPS -0.06 0.84 5.32 5.89 4.70 2.74 0.09 -
DPS 0.00 0.00 0.01 0.00 0.63 0.61 0.00 -
NAPS 0.2707 20.3867 0.2932 0.2198 0.16 0.1413 0.0606 28.30%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.425 0.46 0.86 0.69 0.71 0.73 0.55 -
P/RPS 2.18 1.55 1.27 0.82 0.88 0.99 0.45 30.04%
P/EPS -421.91 24.72 6.72 4.01 4.73 8.18 91.67 -
EY -0.24 4.05 14.88 24.93 21.13 12.22 1.09 -
DY 0.00 0.00 0.02 0.00 2.82 2.74 0.00 -
P/NAPS 0.98 0.01 1.22 1.07 1.39 1.59 1.39 -5.65%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 01/12/16 27/08/15 27/08/14 22/07/13 06/08/12 12/08/11 06/08/10 -
Price 0.475 0.405 0.84 0.725 0.71 0.67 0.56 -
P/RPS 2.43 1.37 1.24 0.86 0.88 0.91 0.46 31.93%
P/EPS -471.54 21.77 6.56 4.22 4.73 7.51 93.33 -
EY -0.21 4.59 15.24 23.72 21.13 13.31 1.07 -
DY 0.00 0.00 0.02 0.00 2.82 2.99 0.00 -
P/NAPS 1.09 0.01 1.19 1.13 1.39 1.46 1.42 -4.30%

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