[GCAP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 36.9%
YoY- 246.57%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 75,228 79,005 78,669 80,197 59,972 43,966 43,439 9.58%
PBT 13,893 17,829 17,326 19,645 9,346 61 49 156.20%
Tax -3,904 -4,405 -4,018 -4,312 -1,920 0 -4 214.78%
NP 9,989 13,424 13,308 15,333 7,426 61 45 145.96%
-
NP to SH 10,565 13,409 13,336 13,104 3,781 61 45 148.27%
-
Tax Rate 28.10% 24.71% 23.19% 21.95% 20.54% 0.00% 8.16% -
Total Cost 65,239 65,581 65,361 64,864 52,546 43,905 43,394 7.02%
-
Net Worth 0 87,901 67,535 50,590 44,442 20,395 19,158 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 13 11 1,049 3,034 - - - -
Div Payout % 0.13% 0.08% 7.87% 23.16% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 0 87,901 67,535 50,590 44,442 20,395 19,158 -
NOSH 133,749 128,323 111,999 101,588 100,548 51,764 48,750 18.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.28% 16.99% 16.92% 19.12% 12.38% 0.14% 0.10% -
ROE 0.00% 15.25% 19.75% 25.90% 8.51% 0.30% 0.23% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.25 61.57 70.24 78.94 59.64 84.93 89.11 -7.37%
EPS 7.90 10.45 11.91 12.90 3.76 0.12 0.09 110.74%
DPS 0.01 0.01 0.94 3.00 0.00 0.00 0.00 -
NAPS 0.00 0.685 0.603 0.498 0.442 0.394 0.393 -
Adjusted Per Share Value based on latest NOSH - 101,588
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.94 24.10 23.99 24.46 18.29 13.41 13.25 9.57%
EPS 3.22 4.09 4.07 4.00 1.15 0.02 0.01 161.68%
DPS 0.00 0.00 0.32 0.93 0.00 0.00 0.00 -
NAPS 0.00 0.2681 0.206 0.1543 0.1355 0.0622 0.0584 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.805 0.85 0.70 0.80 0.75 0.58 0.20 -
P/RPS 1.43 1.38 1.00 1.01 1.26 0.68 0.22 36.59%
P/EPS 10.19 8.13 5.88 6.20 19.94 492.19 216.67 -39.90%
EY 9.81 12.29 17.01 16.12 5.01 0.20 0.46 66.48%
DY 0.01 0.01 1.34 3.75 0.00 0.00 0.00 -
P/NAPS 0.00 1.24 1.16 1.61 1.70 1.47 0.51 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 21/05/13 29/05/12 16/05/11 03/05/10 06/05/09 -
Price 0.83 0.885 0.71 0.74 0.75 0.58 0.21 -
P/RPS 1.48 1.44 1.01 0.94 1.26 0.68 0.24 35.39%
P/EPS 10.51 8.47 5.96 5.74 19.94 492.19 227.50 -40.08%
EY 9.52 11.81 16.77 17.43 5.01 0.20 0.44 66.88%
DY 0.01 0.01 1.32 4.05 0.00 0.00 0.00 -
P/NAPS 0.00 1.29 1.18 1.49 1.70 1.47 0.53 -

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