[GCAP] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.46%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 60,594 78,987 84,217 79,893 62,158 50,626 39,216 7.51%
PBT 8,667 17,076 20,437 17,718 14,450 120 17 182.50%
Tax -2,458 -4,313 -4,814 -4,100 -2,860 0 -4 191.43%
NP 6,209 12,763 15,623 13,618 11,590 120 13 179.45%
-
NP to SH 6,776 12,924 15,654 12,782 6,560 120 13 183.55%
-
Tax Rate 28.36% 25.26% 23.56% 23.14% 19.79% 0.00% 23.53% -
Total Cost 54,385 66,224 68,594 66,275 50,568 50,506 39,203 5.60%
-
Net Worth 6,344,999 96,038 72,232 53,654 46,358 20,737 15,720 171.72%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 24 - 3,076 1,007 - - -
Div Payout % - 0.19% - 24.07% 15.36% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,344,999 96,038 72,232 53,654 46,358 20,737 15,720 171.72%
NOSH 140,999 136,031 112,511 104,999 100,780 52,500 40,000 23.35%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.25% 16.16% 18.55% 17.05% 18.65% 0.24% 0.03% -
ROE 0.11% 13.46% 21.67% 23.82% 14.15% 0.58% 0.08% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.97 58.07 74.85 76.09 61.68 96.43 98.04 -12.83%
EPS 4.81 9.50 13.91 12.17 6.51 0.23 0.03 132.98%
DPS 0.00 0.02 0.00 2.93 1.00 0.00 0.00 -
NAPS 45.00 0.706 0.642 0.511 0.46 0.395 0.393 120.28%
Adjusted Per Share Value based on latest NOSH - 104,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.62 24.27 25.87 24.55 19.10 15.55 12.05 7.51%
EPS 2.08 3.97 4.81 3.93 2.02 0.04 0.00 -
DPS 0.00 0.01 0.00 0.95 0.31 0.00 0.00 -
NAPS 19.4941 0.2951 0.2219 0.1648 0.1424 0.0637 0.0483 171.72%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.46 0.86 0.69 0.71 0.73 0.55 0.35 -
P/RPS 1.07 1.48 0.92 0.93 1.18 0.57 0.36 19.89%
P/EPS 9.57 9.05 4.96 5.83 11.21 240.63 1,076.92 -54.47%
EY 10.45 11.05 20.16 17.15 8.92 0.42 0.09 120.79%
DY 0.00 0.02 0.00 4.13 1.37 0.00 0.00 -
P/NAPS 0.01 1.22 1.07 1.39 1.59 1.39 0.89 -52.65%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 22/07/13 06/08/12 12/08/11 06/08/10 31/07/09 -
Price 0.405 0.84 0.725 0.71 0.67 0.56 0.55 -
P/RPS 0.94 1.45 0.97 0.93 1.09 0.58 0.56 9.01%
P/EPS 8.43 8.84 5.21 5.83 10.29 245.00 1,692.31 -58.65%
EY 11.87 11.31 19.19 17.15 9.72 0.41 0.06 141.29%
DY 0.00 0.02 0.00 4.13 1.49 0.00 0.00 -
P/NAPS 0.01 1.19 1.13 1.39 1.46 1.42 1.40 -56.09%

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