[GCAP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.48%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,080 23,493 23,623 18,760 18,341 17,945 23,606 -19.38%
PBT 2,917 6,351 6,301 3,995 3,790 3,240 6,785 -43.00%
Tax -911 -1,524 -1,492 -1,001 -797 -728 -1,608 -31.50%
NP 2,006 4,827 4,809 2,994 2,993 2,512 5,177 -46.81%
-
NP to SH 1,801 4,838 4,816 3,022 2,978 2,520 5,181 -50.52%
-
Tax Rate 31.23% 24.00% 23.68% 25.06% 21.03% 22.47% 23.70% -
Total Cost 15,074 18,666 18,814 15,766 15,348 15,433 18,429 -12.52%
-
Net Worth 70,351 72,232 67,535 62,211 0 53,654 50,590 24.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,125 - - - - 1,049 - -
Div Payout % 62.50% - - - - 41.67% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,351 72,232 67,535 62,211 0 53,654 50,590 24.56%
NOSH 112,562 112,511 111,999 110,500 105,172 104,999 101,588 7.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.74% 20.55% 20.36% 15.96% 16.32% 14.00% 21.93% -
ROE 2.56% 6.70% 7.13% 4.86% 0.00% 4.70% 10.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.17 20.88 21.09 16.98 17.44 17.09 23.24 -24.73%
EPS 1.60 4.30 4.30 2.70 2.80 2.40 5.10 -53.79%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.625 0.642 0.603 0.563 0.00 0.511 0.498 16.33%
Adjusted Per Share Value based on latest NOSH - 110,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.25 7.22 7.26 5.76 5.63 5.51 7.25 -19.34%
EPS 0.55 1.49 1.48 0.93 0.91 0.77 1.59 -50.69%
DPS 0.35 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2161 0.2219 0.2075 0.1911 0.00 0.1648 0.1554 24.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.88 0.69 0.70 0.69 0.69 0.71 0.80 -
P/RPS 5.80 3.30 3.32 4.06 3.96 4.15 3.44 41.61%
P/EPS 55.00 16.05 16.28 25.23 24.37 29.58 15.69 130.58%
EY 1.82 6.23 6.14 3.96 4.10 3.38 6.37 -56.58%
DY 1.14 0.00 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 1.41 1.07 1.16 1.23 0.00 1.39 1.61 -8.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 22/07/13 21/05/13 06/02/13 23/11/12 06/08/12 29/05/12 -
Price 0.95 0.725 0.71 0.68 0.69 0.71 0.74 -
P/RPS 6.26 3.47 3.37 4.01 3.96 4.15 3.18 57.00%
P/EPS 59.37 16.86 16.51 24.86 24.37 29.58 14.51 155.60%
EY 1.68 5.93 6.06 4.02 4.10 3.38 6.89 -60.93%
DY 1.05 0.00 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 1.52 1.13 1.18 1.21 0.00 1.39 1.49 1.33%

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