[GCAP] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 40.62%
YoY- -7.04%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 36,508 52,616 90,828 94,492 94,424 75,452 58,372 -7.51%
PBT 4,028 2,872 22,144 25,204 27,140 14,364 352 50.05%
Tax -1,280 -48 -5,460 -5,968 -6,432 -3,040 0 -
NP 2,748 2,824 16,684 19,236 20,708 11,324 352 40.80%
-
NP to SH 3,272 3,272 17,452 19,264 20,724 6,596 352 44.95%
-
Tax Rate 31.78% 1.67% 24.66% 23.68% 23.70% 21.16% 0.00% -
Total Cost 33,760 49,792 74,144 75,256 73,716 64,128 58,020 -8.62%
-
Net Worth 89,775 0 87,901 67,535 50,590 44,442 20,395 27.98%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 89,775 0 87,901 67,535 50,590 44,442 20,395 27.98%
NOSH 204,499 133,749 128,323 111,999 101,588 100,548 51,764 25.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.53% 5.37% 18.37% 20.36% 21.93% 15.01% 0.60% -
ROE 3.64% 0.00% 19.85% 28.52% 40.96% 14.84% 1.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.85 39.34 70.78 84.37 92.95 75.04 112.76 -26.42%
EPS 1.60 1.60 13.60 17.20 20.40 6.40 0.68 15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.439 0.00 0.685 0.603 0.498 0.442 0.394 1.81%
Adjusted Per Share Value based on latest NOSH - 111,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.13 16.05 27.70 28.82 28.80 23.01 17.80 -7.52%
EPS 1.00 1.00 5.32 5.88 6.32 2.01 0.11 44.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2738 0.00 0.2681 0.206 0.1543 0.1355 0.0622 27.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.44 0.805 0.85 0.70 0.80 0.75 0.58 -
P/RPS 2.46 2.05 1.20 0.83 0.86 1.00 0.51 29.95%
P/EPS 27.50 32.91 6.25 4.07 3.92 11.43 85.29 -17.17%
EY 3.64 3.04 16.00 24.57 25.50 8.75 1.17 20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 1.24 1.16 1.61 1.70 1.47 -6.21%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 21/05/13 29/05/12 16/05/11 03/05/10 -
Price 0.41 0.83 0.885 0.71 0.74 0.75 0.58 -
P/RPS 2.30 2.11 1.25 0.84 0.80 1.00 0.51 28.50%
P/EPS 25.63 33.93 6.51 4.13 3.63 11.43 85.29 -18.14%
EY 3.90 2.95 15.37 24.23 27.57 8.75 1.17 22.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 1.29 1.18 1.49 1.70 1.47 -7.34%

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