[GCAP] YoY 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- 30.37%
YoY- -22.3%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
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 9,140 6,954 21,284 15,726 18,760 20,242 4,658 11.87%
PBT -1,765 -2,542 3,828 3,026 3,995 4,320 613 -
Tax -199 44 -1,347 -662 -1,001 -950 17 -
NP -1,964 -2,498 2,481 2,364 2,994 3,370 630 -
-
NP to SH -1,679 -2,316 2,606 2,348 3,022 2,951 143 -
-
Tax Rate - - 35.19% 21.88% 25.06% 21.99% -2.77% -
Total Cost 11,104 9,452 18,803 13,362 15,766 16,872 4,028 18.39%
-
Net Worth 102,468 9,221,890 103,417 76,896 62,211 44,261 40,802 16.57%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 1,017 - -
Div Payout % - - - - - 34.48% - -
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 9,221,890 103,417 76,896 62,211 44,261 40,802 16.57%
NOSH 236,102 210,545 138,444 117,400 110,500 101,749 95,333 16.30%
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 -21.49% -35.92% 11.66% 15.03% 15.96% 16.65% 13.53% -
ROE -1.64% -0.03% 2.52% 3.05% 4.86% 6.67% 0.35% -
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 3.87 3.30 15.37 13.40 16.98 19.89 4.89 -3.82%
EPS -0.70 -1.10 1.80 2.00 2.70 2.90 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.434 43.80 0.747 0.655 0.563 0.435 0.428 0.23%
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 2.81 2.14 6.54 4.83 5.76 6.22 1.43 11.90%
EPS -0.52 -0.71 0.80 0.72 0.93 0.91 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.3148 28.3329 0.3177 0.2363 0.1911 0.136 0.1254 16.56%
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 12.27 13.02 5.14 6.35 4.06 3.27 16.58 -4.88%
P/EPS -66.79 -39.09 41.97 42.50 25.23 22.41 540.00 -
EY -1.50 -2.56 2.38 2.35 3.96 4.46 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 1.09 0.01 1.06 1.30 1.23 1.49 1.89 -8.75%
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 12.01 12.26 4.88 6.16 4.01 3.97 16.37 -5.02%
P/EPS -65.39 -36.82 39.84 41.25 24.86 27.24 533.33 -
EY -1.53 -2.72 2.51 2.42 4.02 3.67 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 1.07 0.01 1.00 1.26 1.21 1.82 1.87 -8.87%

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