[GCAP] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -7.55%
YoY- 61.29%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,230 84,662 85,594 79,856 73,622 27,184 35,145 1.41%
PBT -870 19,844 20,758 18,420 16,174 6,418 -129 37.43%
Tax -28 -5,213 -5,236 -4,177 -3,352 -1,014 0 -
NP -898 14,630 15,522 14,242 12,822 5,404 -129 38.16%
-
NP to SH -325 15,338 15,273 14,238 8,828 2,769 -129 16.64%
-
Tax Rate - 26.27% 25.22% 22.68% 20.72% 15.80% - -
Total Cost 39,129 70,032 70,072 65,613 60,800 21,780 35,274 1.74%
-
Net Worth 10,882,387 101,712 72,316 0 46,256 27,968 20,012 185.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 18 1,542 1,419 2,687 - - -
Div Payout % - 0.12% 10.10% 9.97% 30.44% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 10,882,387 101,712 72,316 0 46,256 27,968 20,012 185.56%
NOSH 243,999 140,292 115,707 106,445 100,776 25,801 51,052 29.77%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -2.35% 17.28% 18.14% 17.84% 17.42% 19.88% -0.37% -
ROE 0.00% 15.08% 21.12% 0.00% 19.08% 9.90% -0.65% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.67 60.35 73.98 75.02 73.06 105.36 68.84 -21.85%
EPS -0.13 10.93 13.20 13.33 8.76 10.73 -0.25 -10.32%
DPS 0.00 0.01 1.33 1.33 2.67 0.00 0.00 -
NAPS 44.60 0.725 0.625 0.00 0.459 1.084 0.392 120.04%
Adjusted Per Share Value based on latest NOSH - 105,172
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.75 26.01 26.30 24.53 22.62 8.35 10.80 1.41%
EPS -0.10 4.71 4.69 4.37 2.71 0.85 -0.04 16.49%
DPS 0.00 0.01 0.47 0.44 0.83 0.00 0.00 -
NAPS 33.4345 0.3125 0.2222 0.00 0.1421 0.0859 0.0615 185.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.405 0.935 0.88 0.69 0.60 0.47 0.49 -
P/RPS 2.58 1.55 1.19 0.92 0.82 0.45 0.71 23.97%
P/EPS -303.75 8.55 6.67 5.16 6.85 4.38 -193.42 7.80%
EY -0.33 11.69 15.00 19.39 14.60 22.84 -0.52 -7.29%
DY 0.00 0.01 1.52 1.93 4.44 0.00 0.00 -
P/NAPS 0.01 1.29 1.41 0.00 1.31 0.43 1.25 -55.26%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 17/11/14 19/11/13 23/11/12 21/11/11 11/11/10 02/11/09 -
Price 0.445 0.81 0.95 0.69 0.68 0.73 0.48 -
P/RPS 2.84 1.34 1.28 0.92 0.93 0.69 0.70 26.27%
P/EPS -333.75 7.41 7.20 5.16 7.76 6.80 -189.47 9.89%
EY -0.30 13.50 13.89 19.39 12.88 14.70 -0.53 -9.04%
DY 0.00 0.02 1.40 1.93 3.92 0.00 0.00 -
P/NAPS 0.01 1.12 1.52 0.00 1.48 0.67 1.22 -55.08%

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