[GCAP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -62.77%
YoY- -39.52%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,521 6,678 17,315 17,080 18,341 18,100 20,388 -10.43%
PBT 135 -1,995 3,749 2,917 3,790 3,373 5,079 -45.34%
Tax -200 -23 -1,113 -911 -797 -814 -1,177 -25.55%
NP -65 -2,018 2,636 2,006 2,993 2,559 3,902 -
-
NP to SH 79 -1,878 2,788 1,801 2,978 2,130 1,926 -41.24%
-
Tax Rate 148.15% - 29.69% 31.23% 21.03% 24.13% 23.17% -
Total Cost 10,586 8,696 14,679 15,074 15,348 15,541 16,486 -7.11%
-
Net Worth 102,704 7,614,435 101,065 70,351 0 46,335 26,925 24.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,125 - 1,009 - -
Div Payout % - - - 62.50% - 47.39% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 102,704 7,614,435 101,065 70,351 0 46,335 26,925 24.97%
NOSH 236,102 170,727 139,400 112,562 105,172 100,947 24,838 45.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.62% -30.22% 15.22% 11.74% 16.32% 14.14% 19.14% -
ROE 0.08% -0.02% 2.76% 2.56% 0.00% 4.60% 7.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.46 3.91 12.42 15.17 17.44 17.93 82.08 -38.42%
EPS 0.00 -1.10 2.00 1.60 2.80 2.11 7.75 -
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.435 44.60 0.725 0.625 0.00 0.459 1.084 -14.10%
Adjusted Per Share Value based on latest NOSH - 112,562
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.23 2.05 5.32 5.25 5.63 5.56 6.26 -10.43%
EPS 0.02 -0.58 0.86 0.55 0.91 0.65 0.59 -43.08%
DPS 0.00 0.00 0.00 0.35 0.00 0.31 0.00 -
NAPS 0.3155 23.3942 0.3105 0.2161 0.00 0.1424 0.0827 24.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.40 0.405 0.935 0.88 0.69 0.60 0.47 -
P/RPS 8.98 10.35 7.53 5.80 3.96 3.35 0.57 58.26%
P/EPS 1,195.45 -36.82 46.75 55.00 24.37 28.44 6.06 141.07%
EY 0.08 -2.72 2.14 1.82 4.10 3.52 16.50 -58.82%
DY 0.00 0.00 0.00 1.14 0.00 1.67 0.00 -
P/NAPS 0.92 0.01 1.29 1.41 0.00 1.31 0.43 13.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 01/12/16 09/11/15 17/11/14 19/11/13 23/11/12 21/11/11 11/11/10 -
Price 0.475 0.445 0.81 0.95 0.69 0.68 0.73 -
P/RPS 10.66 11.38 6.52 6.26 3.96 3.79 0.89 51.20%
P/EPS 1,419.60 -40.45 40.50 59.37 24.37 32.23 9.41 130.54%
EY 0.07 -2.47 2.47 1.68 4.10 3.10 10.62 -56.66%
DY 0.00 0.00 0.00 1.05 0.00 1.47 0.00 -
P/NAPS 1.09 0.01 1.12 1.52 0.00 1.48 0.67 8.44%

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