[GCAP] YoY TTM 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- -4.25%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 39,626 35,628 84,781 79,921 78,652 75,454 55,702 -5.51%
PBT -1,626 -3,433 18,711 18,594 17,810 16,451 5,843 -
Tax -598 23 -5,257 -4,532 -4,134 -3,464 -1,160 -10.44%
NP -2,224 -3,410 13,454 14,062 13,676 12,987 4,683 -
-
NP to SH -1,703 -2,797 14,110 13,862 13,701 9,572 2,220 -
-
Tax Rate - - 28.10% 24.37% 23.21% 21.06% 19.85% -
Total Cost 41,850 39,038 71,327 65,859 64,976 62,467 51,019 -3.24%
-
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 - - 13 11 1,049 3,034 - -
Div Payout % - - 0.10% 0.08% 7.66% 31.70% - -
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 -5.61% -9.57% 15.87% 17.59% 17.39% 17.21% 8.41% -
ROE -1.66% -0.03% 13.64% 18.03% 22.02% 21.63% 5.44% -
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 16.78 16.92 61.24 68.08 71.18 74.16 58.43 -18.75%
EPS -0.72 -1.33 10.19 11.81 12.40 9.41 2.33 -
DPS 0.00 0.00 0.01 0.01 0.95 3.00 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 12.09 10.87 25.86 24.37 23.99 23.01 16.99 -5.50%
EPS -0.52 -0.85 4.30 4.23 4.18 2.92 0.68 -
DPS 0.00 0.00 0.00 0.00 0.32 0.93 0.00 -
NAPS 0.3125 28.1252 0.3154 0.2345 0.1897 0.135 0.1244 16.57%
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 2.83 2.54 1.29 1.25 0.97 0.88 1.39 12.56%
P/EPS -65.85 -32.37 7.75 7.20 5.56 6.91 34.78 -
EY -1.52 -3.09 12.90 13.89 17.97 14.47 2.87 -
DY 0.00 0.00 0.01 0.01 1.38 4.62 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 2.77 2.39 1.22 1.21 0.96 1.07 1.37 12.43%
P/EPS -64.47 -30.49 7.36 6.99 5.48 8.40 34.35 -
EY -1.55 -3.28 13.59 14.31 18.23 11.91 2.91 -
DY 0.00 0.00 0.01 0.01 1.40 3.80 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