[GCAP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -68.39%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 84,781 63,497 46,182 22,707 79,922 64,196 47,116 47.78%
PBT 18,711 14,883 11,134 5,536 18,595 15,569 12,652 29.71%
Tax -5,257 -3,910 -2,797 -1,365 -4,589 -3,927 -3,016 44.68%
NP 13,454 10,973 8,337 4,171 14,006 11,642 9,636 24.84%
-
NP to SH 14,110 11,504 8,716 4,363 13,803 11,455 9,654 28.70%
-
Tax Rate 28.10% 26.27% 25.12% 24.66% 24.68% 25.22% 23.84% -
Total Cost 71,327 52,524 37,845 18,536 65,916 52,554 37,480 53.38%
-
Net Worth 10,560,618 101,712 96,148 87,901 78,617 72,316 72,068 2654.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14 14 13 - 1,200 1,157 - -
Div Payout % 0.10% 0.12% 0.16% - 8.70% 10.10% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 10,560,618 101,712 96,148 87,901 78,617 72,316 72,068 2654.35%
NOSH 141,373 140,292 136,187 128,323 120,026 115,707 112,255 16.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.87% 17.28% 18.05% 18.37% 17.52% 18.14% 20.45% -
ROE 0.13% 11.31% 9.07% 4.96% 17.56% 15.84% 13.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.97 45.26 33.91 17.70 66.59 55.48 41.97 26.77%
EPS 10.00 8.20 6.40 3.40 11.50 9.90 8.60 10.54%
DPS 0.01 0.01 0.01 0.00 1.00 1.00 0.00 -
NAPS 74.70 0.725 0.706 0.685 0.655 0.625 0.642 2262.80%
Adjusted Per Share Value based on latest NOSH - 128,323
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.05 19.51 14.19 6.98 24.55 19.72 14.48 47.76%
EPS 4.34 3.53 2.68 1.34 4.24 3.52 2.97 28.68%
DPS 0.00 0.00 0.00 0.00 0.37 0.36 0.00 -
NAPS 32.4459 0.3125 0.2954 0.2701 0.2415 0.2222 0.2214 2654.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.79 0.935 0.86 0.85 0.85 0.88 0.69 -
P/RPS 1.32 2.07 2.54 4.80 1.28 1.59 1.64 -13.43%
P/EPS 7.92 11.40 13.44 25.00 7.39 8.89 8.02 -0.83%
EY 12.63 8.77 7.44 4.00 13.53 11.25 12.46 0.90%
DY 0.01 0.01 0.01 0.00 1.18 1.14 0.00 -
P/NAPS 0.01 1.29 1.22 1.24 1.30 1.41 1.07 -95.52%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 17/11/14 27/08/14 29/05/14 17/02/14 19/11/13 22/07/13 -
Price 0.75 0.81 0.84 0.885 0.825 0.95 0.725 -
P/RPS 1.25 1.79 2.48 5.00 1.24 1.71 1.73 -19.43%
P/EPS 7.51 9.88 13.13 26.03 7.17 9.60 8.43 -7.39%
EY 13.31 10.12 7.62 3.84 13.94 10.42 11.86 7.97%
DY 0.01 0.01 0.01 0.00 1.21 1.05 0.00 -
P/NAPS 0.01 1.12 1.19 1.29 1.26 1.52 1.13 -95.68%

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