[GCAP] QoQ Quarter 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- 75.57%
YoY- 214.19%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 18,760 18,341 17,945 23,606 20,242 18,100 18,249 1.84%
PBT 3,995 3,790 3,240 6,785 4,320 3,373 5,167 -15.69%
Tax -1,001 -797 -728 -1,608 -950 -814 -940 4.26%
NP 2,994 2,993 2,512 5,177 3,370 2,559 4,227 -20.45%
-
NP to SH 3,022 2,978 2,520 5,181 2,951 2,130 2,842 4.15%
-
Tax Rate 25.06% 21.03% 22.47% 23.70% 21.99% 24.13% 18.19% -
Total Cost 15,766 15,348 15,433 18,429 16,872 15,541 14,022 8.09%
-
Net Worth 62,211 0 53,654 50,590 44,261 46,335 46,358 21.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 1,049 - 1,017 1,009 1,007 -
Div Payout % - - 41.67% - 34.48% 47.39% 35.46% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 62,211 0 53,654 50,590 44,261 46,335 46,358 21.55%
NOSH 110,500 105,172 104,999 101,588 101,749 100,947 100,780 6.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.96% 16.32% 14.00% 21.93% 16.65% 14.14% 23.16% -
ROE 4.86% 0.00% 4.70% 10.24% 6.67% 4.60% 6.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.98 17.44 17.09 23.24 19.89 17.93 18.11 -4.18%
EPS 2.70 2.80 2.40 5.10 2.90 2.11 2.82 -2.84%
DPS 0.00 0.00 1.00 0.00 1.00 1.00 1.00 -
NAPS 0.563 0.00 0.511 0.498 0.435 0.459 0.46 14.34%
Adjusted Per Share Value based on latest NOSH - 101,588
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.76 5.63 5.51 7.25 6.22 5.56 5.61 1.76%
EPS 0.93 0.91 0.77 1.59 0.91 0.65 0.87 4.52%
DPS 0.00 0.00 0.32 0.00 0.31 0.31 0.31 -
NAPS 0.1911 0.00 0.1648 0.1554 0.136 0.1424 0.1424 21.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.69 0.69 0.71 0.80 0.65 0.60 0.73 -
P/RPS 4.06 3.96 4.15 3.44 3.27 3.35 4.03 0.49%
P/EPS 25.23 24.37 29.58 15.69 22.41 28.44 25.89 -1.69%
EY 3.96 4.10 3.38 6.37 4.46 3.52 3.86 1.71%
DY 0.00 0.00 1.41 0.00 1.54 1.67 1.37 -
P/NAPS 1.23 0.00 1.39 1.61 1.49 1.31 1.59 -15.66%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 23/11/12 06/08/12 29/05/12 20/02/12 21/11/11 12/08/11 -
Price 0.68 0.69 0.71 0.74 0.79 0.68 0.67 -
P/RPS 4.01 3.96 4.15 3.18 3.97 3.79 3.70 5.48%
P/EPS 24.86 24.37 29.58 14.51 27.24 32.23 23.76 3.04%
EY 4.02 4.10 3.38 6.89 3.67 3.10 4.21 -3.01%
DY 0.00 0.00 1.41 0.00 1.27 1.47 1.49 -
P/NAPS 1.21 0.00 1.39 1.49 1.82 1.48 1.46 -11.71%

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