[GCAP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 38.67%
YoY- 61.29%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 28,673 63,497 64,196 59,892 55,217 20,388 26,359 1.41%
PBT -653 14,883 15,569 13,815 12,131 4,814 -97 37.39%
Tax -21 -3,910 -3,927 -3,133 -2,514 -761 0 -
NP -674 10,973 11,642 10,682 9,617 4,053 -97 38.11%
-
NP to SH -244 11,504 11,455 10,679 6,621 2,077 -97 16.61%
-
Tax Rate - 26.27% 25.22% 22.68% 20.72% 15.81% - -
Total Cost 29,347 52,524 52,554 49,210 45,600 16,335 26,456 1.74%
-
Net Worth 10,882,399 101,712 72,316 0 46,256 27,968 20,012 185.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 14 1,157 1,064 2,015 - - -
Div Payout % - 0.12% 10.10% 9.97% 30.44% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 10,882,399 101,712 72,316 0 46,256 27,968 20,012 185.56%
NOSH 243,999 140,292 115,707 106,445 100,776 25,801 51,052 29.77%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -2.35% 17.28% 18.14% 17.84% 17.42% 19.88% -0.37% -
ROE 0.00% 11.31% 15.84% 0.00% 14.31% 7.43% -0.48% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.75 45.26 55.48 56.27 54.79 79.02 51.63 -21.85%
EPS -0.10 8.20 9.90 10.00 6.57 8.05 -0.19 -10.14%
DPS 0.00 0.01 1.00 1.00 2.00 0.00 0.00 -
NAPS 44.60 0.725 0.625 0.00 0.459 1.084 0.392 120.04%
Adjusted Per Share Value based on latest NOSH - 105,172
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.74 19.37 19.58 18.27 16.84 6.22 8.04 1.40%
EPS -0.07 3.51 3.49 3.26 2.02 0.63 -0.03 15.15%
DPS 0.00 0.00 0.35 0.32 0.61 0.00 0.00 -
NAPS 33.1895 0.3102 0.2206 0.00 0.1411 0.0853 0.061 185.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.405 0.935 0.88 0.69 0.60 0.47 0.49 -
P/RPS 3.45 2.07 1.59 1.23 1.10 0.59 0.95 23.96%
P/EPS -405.00 11.40 8.89 6.88 9.13 5.84 -257.89 7.80%
EY -0.25 8.77 11.25 14.54 10.95 17.13 -0.39 -7.14%
DY 0.00 0.01 1.14 1.45 3.33 0.00 0.00 -
P/NAPS 0.01 1.29 1.41 0.00 1.31 0.43 1.25 -55.26%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 17/11/14 19/11/13 23/11/12 21/11/11 11/11/10 02/11/09 -
Price 0.445 0.81 0.95 0.69 0.68 0.73 0.48 -
P/RPS 3.79 1.79 1.71 1.23 1.24 0.92 0.93 26.37%
P/EPS -445.00 9.88 9.60 6.88 10.35 9.07 -252.63 9.89%
EY -0.22 10.12 10.42 14.54 9.66 11.03 -0.40 -9.47%
DY 0.00 0.01 1.05 1.45 2.94 0.00 0.00 -
P/NAPS 0.01 1.12 1.52 0.00 1.48 0.67 1.22 -55.08%

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