[GCAP] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -35.86%
YoY- -47.57%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 40,314 40,217 33,598 60,594 78,987 84,217 79,893 -10.76%
PBT 4,250 -3,259 -4,519 8,667 17,076 20,437 17,718 -21.16%
Tax -198 -581 -178 -2,458 -4,313 -4,814 -4,100 -39.64%
NP 4,052 -3,840 -4,697 6,209 12,763 15,623 13,618 -18.28%
-
NP to SH 1,175 -3,114 -4,282 6,776 12,924 15,654 12,782 -32.80%
-
Tax Rate 4.66% - - 28.36% 25.26% 23.56% 23.14% -
Total Cost 36,262 44,057 38,295 54,385 66,224 68,594 66,275 -9.55%
-
Net Worth 102,501 101,052 99,928 6,344,999 96,038 72,232 53,654 11.38%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 24 - 3,076 -
Div Payout % - - - - 0.19% - 24.07% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 102,501 101,052 99,928 6,344,999 96,038 72,232 53,654 11.38%
NOSH 236,179 236,179 230,249 140,999 136,031 112,511 104,999 14.45%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.05% -9.55% -13.98% 10.25% 16.16% 18.55% 17.05% -
ROE 1.15% -3.08% -4.29% 0.11% 13.46% 21.67% 23.82% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.07 17.03 14.59 42.97 58.07 74.85 76.09 -22.04%
EPS 0.50 -1.32 -1.86 4.81 9.50 13.91 12.17 -41.24%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 2.93 -
NAPS 0.434 0.428 0.434 45.00 0.706 0.642 0.511 -2.68%
Adjusted Per Share Value based on latest NOSH - 140,999
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.30 12.27 10.25 18.48 24.09 25.68 24.37 -10.76%
EPS 0.36 -0.95 -1.31 2.07 3.94 4.77 3.90 -32.76%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.94 -
NAPS 0.3126 0.3082 0.3048 19.3512 0.2929 0.2203 0.1636 11.39%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.325 0.48 0.425 0.46 0.86 0.69 0.71 -
P/RPS 1.90 2.82 2.91 1.07 1.48 0.92 0.93 12.63%
P/EPS 65.33 -36.39 -22.85 9.57 9.05 4.96 5.83 49.56%
EY 1.53 -2.75 -4.38 10.45 11.05 20.16 17.15 -33.14%
DY 0.00 0.00 0.00 0.00 0.02 0.00 4.13 -
P/NAPS 0.75 1.12 0.98 0.01 1.22 1.07 1.39 -9.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 18/08/17 01/12/16 27/08/15 27/08/14 22/07/13 06/08/12 -
Price 0.385 0.415 0.475 0.405 0.84 0.725 0.71 -
P/RPS 2.26 2.44 3.26 0.94 1.45 0.97 0.93 15.94%
P/EPS 77.39 -31.47 -25.54 8.43 8.84 5.21 5.83 53.84%
EY 1.29 -3.18 -3.92 11.87 11.31 19.19 17.15 -35.01%
DY 0.00 0.00 0.00 0.00 0.02 0.00 4.13 -
P/NAPS 0.89 0.97 1.09 0.01 1.19 1.13 1.39 -7.15%

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