[GCAP] QoQ Cumulative Quarter 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- 20.5%
YoY- 0.76%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 63,497 46,182 22,707 79,922 64,196 47,116 23,623 93.20%
PBT 14,883 11,134 5,536 18,595 15,569 12,652 6,301 77.26%
Tax -3,910 -2,797 -1,365 -4,589 -3,927 -3,016 -1,492 89.96%
NP 10,973 8,337 4,171 14,006 11,642 9,636 4,809 73.23%
-
NP to SH 11,504 8,716 4,363 13,803 11,455 9,654 4,816 78.59%
-
Tax Rate 26.27% 25.12% 24.66% 24.68% 25.22% 23.84% 23.68% -
Total Cost 52,524 37,845 18,536 65,916 52,554 37,480 18,814 98.14%
-
Net Worth 101,712 96,148 87,901 78,617 72,316 72,068 67,535 31.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 14 13 - 1,200 1,157 - - -
Div Payout % 0.12% 0.16% - 8.70% 10.10% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 101,712 96,148 87,901 78,617 72,316 72,068 67,535 31.35%
NOSH 140,292 136,187 128,323 120,026 115,707 112,255 111,999 16.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.28% 18.05% 18.37% 17.52% 18.14% 20.45% 20.36% -
ROE 11.31% 9.07% 4.96% 17.56% 15.84% 13.40% 7.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.26 33.91 17.70 66.59 55.48 41.97 21.09 66.29%
EPS 8.20 6.40 3.40 11.50 9.90 8.60 4.30 53.71%
DPS 0.01 0.01 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.725 0.706 0.685 0.655 0.625 0.642 0.603 13.05%
Adjusted Per Share Value based on latest NOSH - 117,400
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.51 14.19 6.98 24.55 19.72 14.48 7.26 93.17%
EPS 3.53 2.68 1.34 4.24 3.52 2.97 1.48 78.42%
DPS 0.00 0.00 0.00 0.37 0.36 0.00 0.00 -
NAPS 0.3125 0.2954 0.2701 0.2415 0.2222 0.2214 0.2075 31.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.935 0.86 0.85 0.85 0.88 0.69 0.70 -
P/RPS 2.07 2.54 4.80 1.28 1.59 1.64 3.32 -26.99%
P/EPS 11.40 13.44 25.00 7.39 8.89 8.02 16.28 -21.12%
EY 8.77 7.44 4.00 13.53 11.25 12.46 6.14 26.80%
DY 0.01 0.01 0.00 1.18 1.14 0.00 0.00 -
P/NAPS 1.29 1.22 1.24 1.30 1.41 1.07 1.16 7.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 27/08/14 29/05/14 17/02/14 19/11/13 22/07/13 21/05/13 -
Price 0.81 0.84 0.885 0.825 0.95 0.725 0.71 -
P/RPS 1.79 2.48 5.00 1.24 1.71 1.73 3.37 -34.38%
P/EPS 9.88 13.13 26.03 7.17 9.60 8.43 16.51 -28.96%
EY 10.12 7.62 3.84 13.94 10.42 11.86 6.06 40.71%
DY 0.01 0.01 0.00 1.21 1.05 0.00 0.00 -
P/NAPS 1.12 1.19 1.29 1.26 1.52 1.13 1.18 -3.41%

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