[GCAP] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9.63%
YoY- 0.76%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 39,626 35,627 84,781 79,922 79,002 75,641 25,046 7.93%
PBT -1,626 -3,195 18,711 18,595 17,807 16,450 4,032 -
Tax -598 23 -5,257 -4,589 -4,134 -3,464 -995 -8.12%
NP -2,224 -3,172 13,454 14,006 13,673 12,986 3,037 -
-
NP to SH -1,704 -2,560 14,110 13,803 13,699 9,571 2,000 -
-
Tax Rate - - 28.10% 24.68% 23.22% 21.06% 24.68% -
Total Cost 41,850 38,799 71,327 65,916 65,329 62,655 22,009 11.29%
-
Net Worth 102,468 9,343,999 10,560,618 78,617 61,862 43,841 26,516 25.24%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 14 1,200 1,098 3,023 - -
Div Payout % - - 0.10% 8.70% 8.02% 31.59% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 102,468 9,343,999 10,560,618 78,617 61,862 43,841 26,516 25.24%
NOSH 236,102 213,333 141,373 120,026 109,880 100,785 61,666 25.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -5.61% -8.90% 15.87% 17.52% 17.31% 17.17% 12.13% -
ROE -1.66% -0.03% 0.13% 17.56% 22.14% 21.83% 7.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.78 16.70 59.97 66.59 71.90 75.05 40.62 -13.68%
EPS -0.70 -1.20 10.00 11.50 12.50 9.50 3.20 -
DPS 0.00 0.00 0.01 1.00 1.00 3.00 0.00 -
NAPS 0.434 43.80 74.70 0.655 0.563 0.435 0.43 0.15%
Adjusted Per Share Value based on latest NOSH - 117,400
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.09 10.87 25.86 24.37 24.09 23.07 7.64 7.94%
EPS -0.52 -0.78 4.30 4.21 4.18 2.92 0.61 -
DPS 0.00 0.00 0.00 0.37 0.34 0.92 0.00 -
NAPS 0.3125 28.4976 32.2081 0.2398 0.1887 0.1337 0.0809 25.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.475 0.43 0.79 0.85 0.69 0.65 0.81 -
P/RPS 2.83 2.57 1.32 1.28 0.96 0.87 1.99 6.03%
P/EPS -65.81 -35.83 7.92 7.39 5.53 6.84 24.98 -
EY -1.52 -2.79 12.63 13.53 18.07 14.61 4.00 -
DY 0.00 0.00 0.01 1.18 1.45 4.62 0.00 -
P/NAPS 1.09 0.01 0.01 1.30 1.23 1.49 1.88 -8.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 24/02/15 17/02/14 06/02/13 20/02/12 21/02/11 -
Price 0.465 0.405 0.75 0.825 0.68 0.79 0.80 -
P/RPS 2.77 2.43 1.25 1.24 0.95 1.05 1.97 5.83%
P/EPS -64.43 -33.75 7.51 7.17 5.45 8.32 24.67 -
EY -1.55 -2.96 13.31 13.94 18.33 12.02 4.05 -
DY 0.00 0.00 0.01 1.21 1.47 3.80 0.00 -
P/NAPS 1.07 0.01 0.01 1.26 1.21 1.82 1.86 -8.79%

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