[GCAP] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -111.77%
YoY- -102.12%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 33,542 41,598 40,648 38,230 84,662 85,594 79,856 -13.45%
PBT 5,350 -6,044 185 -870 19,844 20,758 18,420 -18.61%
Tax -426 130 -531 -28 -5,213 -5,236 -4,177 -31.63%
NP 4,924 -5,913 -346 -898 14,630 15,522 14,242 -16.21%
-
NP to SH 4,504 -5,190 -33 -325 15,338 15,273 14,238 -17.44%
-
Tax Rate 7.96% - 287.03% - 26.27% 25.22% 22.68% -
Total Cost 28,618 47,511 40,994 39,129 70,032 70,072 65,613 -12.90%
-
Net Worth 103,210 98,466 102,704 10,882,387 101,712 72,316 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 18 1,542 1,419 -
Div Payout % - - - - 0.12% 10.10% 9.97% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 103,210 98,466 102,704 10,882,387 101,712 72,316 0 -
NOSH 236,179 236,179 236,102 243,999 140,292 115,707 106,445 14.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.68% -14.22% -0.85% -2.35% 17.28% 18.14% 17.84% -
ROE 4.36% -5.27% -0.03% 0.00% 15.08% 21.12% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.20 17.62 17.22 15.67 60.35 73.98 75.02 -24.21%
EPS 1.87 -2.13 0.00 -0.13 10.93 13.20 13.33 -27.90%
DPS 0.00 0.00 0.00 0.00 0.01 1.33 1.33 -
NAPS 0.437 0.417 0.435 44.60 0.725 0.625 0.00 -
Adjusted Per Share Value based on latest NOSH - 170,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.31 12.78 12.49 11.75 26.01 26.30 24.53 -13.44%
EPS 1.38 -1.59 -0.01 -0.10 4.71 4.69 4.37 -17.47%
DPS 0.00 0.00 0.00 0.00 0.01 0.47 0.44 -
NAPS 0.3171 0.3025 0.3155 33.4345 0.3125 0.2222 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.34 0.42 0.40 0.405 0.935 0.88 0.69 -
P/RPS 2.39 2.38 2.32 2.58 1.55 1.19 0.92 17.23%
P/EPS 17.83 -19.11 -2,833.25 -303.75 8.55 6.67 5.16 22.94%
EY 5.61 -5.23 -0.04 -0.33 11.69 15.00 19.39 -18.66%
DY 0.00 0.00 0.00 0.00 0.01 1.52 1.93 -
P/NAPS 0.78 1.01 0.92 0.01 1.29 1.41 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 01/12/16 09/11/15 17/11/14 19/11/13 23/11/12 -
Price 0.345 0.395 0.475 0.445 0.81 0.95 0.69 -
P/RPS 2.43 2.24 2.76 2.84 1.34 1.28 0.92 17.56%
P/EPS 18.09 -17.97 -3,364.49 -333.75 7.41 7.20 5.16 23.24%
EY 5.53 -5.57 -0.03 -0.30 13.50 13.89 19.39 -18.86%
DY 0.00 0.00 0.00 0.00 0.02 1.40 1.93 -
P/NAPS 0.79 0.95 1.09 0.01 1.12 1.52 0.00 -

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