[GCAP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 59.36%
YoY- -7.04%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,726 17,080 23,493 23,623 18,760 18,341 17,945 -8.40%
PBT 3,026 2,917 6,351 6,301 3,995 3,790 3,240 -4.44%
Tax -662 -911 -1,524 -1,492 -1,001 -797 -728 -6.12%
NP 2,364 2,006 4,827 4,809 2,994 2,993 2,512 -3.95%
-
NP to SH 2,348 1,801 4,838 4,816 3,022 2,978 2,520 -4.59%
-
Tax Rate 21.88% 31.23% 24.00% 23.68% 25.06% 21.03% 22.47% -
Total Cost 13,362 15,074 18,666 18,814 15,766 15,348 15,433 -9.13%
-
Net Worth 76,896 70,351 72,232 67,535 62,211 0 53,654 27.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 1,125 - - - - 1,049 -
Div Payout % - 62.50% - - - - 41.67% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,896 70,351 72,232 67,535 62,211 0 53,654 27.03%
NOSH 117,400 112,562 112,511 111,999 110,500 105,172 104,999 7.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.03% 11.74% 20.55% 20.36% 15.96% 16.32% 14.00% -
ROE 3.05% 2.56% 6.70% 7.13% 4.86% 0.00% 4.70% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.40 15.17 20.88 21.09 16.98 17.44 17.09 -14.93%
EPS 2.00 1.60 4.30 4.30 2.70 2.80 2.40 -11.41%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.655 0.625 0.642 0.603 0.563 0.00 0.511 17.94%
Adjusted Per Share Value based on latest NOSH - 111,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.83 5.25 7.22 7.26 5.76 5.63 5.51 -8.38%
EPS 0.72 0.55 1.49 1.48 0.93 0.91 0.77 -4.36%
DPS 0.00 0.35 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.2363 0.2161 0.2219 0.2075 0.1911 0.00 0.1648 27.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 0.88 0.69 0.70 0.69 0.69 0.71 -
P/RPS 6.35 5.80 3.30 3.32 4.06 3.96 4.15 32.68%
P/EPS 42.50 55.00 16.05 16.28 25.23 24.37 29.58 27.24%
EY 2.35 1.82 6.23 6.14 3.96 4.10 3.38 -21.46%
DY 0.00 1.14 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 1.30 1.41 1.07 1.16 1.23 0.00 1.39 -4.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 19/11/13 22/07/13 21/05/13 06/02/13 23/11/12 06/08/12 -
Price 0.825 0.95 0.725 0.71 0.68 0.69 0.71 -
P/RPS 6.16 6.26 3.47 3.37 4.01 3.96 4.15 30.02%
P/EPS 41.25 59.37 16.86 16.51 24.86 24.37 29.58 24.74%
EY 2.42 1.68 5.93 6.06 4.02 4.10 3.38 -19.91%
DY 0.00 1.05 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 1.26 1.52 1.13 1.18 1.21 0.00 1.39 -6.31%

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