[GCAP] YoY Cumulative 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- 100.46%
YoY- 25.36%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,965 21,995 46,182 47,116 41,551 37,117 30,648 -6.88%
PBT 4 1,090 11,134 12,652 10,025 8,758 151 -45.37%
Tax -199 2 -2,797 -3,016 -2,336 -1,700 0 -
NP -195 1,092 8,337 9,636 7,689 7,058 151 -
-
NP to SH -103 1,382 8,716 9,654 7,701 4,491 151 -
-
Tax Rate 4,975.00% -0.18% 25.12% 23.84% 23.30% 19.41% 0.00% -
Total Cost 20,160 20,903 37,845 37,480 33,862 30,059 30,497 -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 - - 13 - 1,026 1,006 - -
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 -0.12% 0.02% 9.07% 13.40% 14.68% 9.70% 0.76% -
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 9.76 14.81 33.91 41.97 40.47 36.86 60.89 -26.27%
EPS 0.00 0.60 6.40 8.60 7.50 4.46 0.30 -
DPS 0.00 0.00 0.01 0.00 1.00 1.00 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 6.13 6.76 14.19 14.48 12.77 11.40 9.42 -6.90%
EPS -0.03 0.42 2.68 2.97 2.37 1.38 0.05 -
DPS 0.00 0.00 0.00 0.00 0.32 0.31 0.00 -
NAPS 0.2727 20.5373 0.2954 0.2214 0.1612 0.1423 0.0611 28.28%
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 4.35 3.11 2.54 1.64 1.75 1.98 0.90 29.99%
P/EPS -843.81 49.44 13.44 8.02 9.47 16.37 183.33 -
EY -0.12 2.02 7.44 12.46 10.56 6.11 0.55 -
DY 0.00 0.00 0.01 0.00 1.41 1.37 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 4.87 2.74 2.48 1.73 1.75 1.82 0.92 31.98%
P/EPS -943.08 43.53 13.13 8.43 9.47 15.02 186.67 -
EY -0.11 2.30 7.62 11.86 10.56 6.66 0.54 -
DY 0.00 0.00 0.01 0.00 1.41 1.49 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