[GCAP] YoY TTM 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- 17.38%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 33,598 60,594 78,987 84,217 79,893 62,158 50,626 -6.59%
PBT -4,519 8,667 17,076 20,437 17,718 14,450 120 -
Tax -178 -2,458 -4,313 -4,814 -4,100 -2,860 0 -
NP -4,697 6,209 12,763 15,623 13,618 11,590 120 -
-
NP to SH -4,282 6,776 12,924 15,654 12,782 6,560 120 -
-
Tax Rate - 28.36% 25.26% 23.56% 23.14% 19.79% 0.00% -
Total Cost 38,295 54,385 66,224 68,594 66,275 50,568 50,506 -4.50%
-
Net Worth 99,928 6,344,999 96,038 72,232 53,654 46,358 20,737 29.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 24 - 3,076 1,007 - -
Div Payout % - - 0.19% - 24.07% 15.36% - -
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 99,928 6,344,999 96,038 72,232 53,654 46,358 20,737 29.93%
NOSH 230,249 140,999 136,031 112,511 104,999 100,780 52,500 27.91%
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 -13.98% 10.25% 16.16% 18.55% 17.05% 18.65% 0.24% -
ROE -4.29% 0.11% 13.46% 21.67% 23.82% 14.15% 0.58% -
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 14.59 42.97 58.07 74.85 76.09 61.68 96.43 -26.98%
EPS -1.86 4.81 9.50 13.91 12.17 6.51 0.23 -
DPS 0.00 0.00 0.02 0.00 2.93 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 10.25 18.48 24.09 25.68 24.37 18.96 15.44 -6.59%
EPS -1.31 2.07 3.94 4.77 3.90 2.00 0.04 -
DPS 0.00 0.00 0.01 0.00 0.94 0.31 0.00 -
NAPS 0.3048 19.3512 0.2929 0.2203 0.1636 0.1414 0.0632 29.95%
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 2.91 1.07 1.48 0.92 0.93 1.18 0.57 31.18%
P/EPS -22.85 9.57 9.05 4.96 5.83 11.21 240.63 -
EY -4.38 10.45 11.05 20.16 17.15 8.92 0.42 -
DY 0.00 0.00 0.02 0.00 4.13 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 3.26 0.94 1.45 0.97 0.93 1.09 0.58 33.30%
P/EPS -25.54 8.43 8.84 5.21 5.83 10.29 245.00 -
EY -3.92 11.87 11.31 19.19 17.15 9.72 0.41 -
DY 0.00 0.00 0.02 0.00 4.13 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