[GCAP] YoY Annualized 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- -3.79%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 35,627 84,781 79,922 79,002 75,641 25,046 37,239 -0.73%
PBT -3,195 18,711 18,595 17,807 16,450 4,032 -67 90.37%
Tax 23 -5,257 -4,589 -4,134 -3,464 -995 0 -
NP -3,172 13,454 14,006 13,673 12,986 3,037 -67 90.14%
-
NP to SH -2,560 14,110 13,803 13,699 9,571 2,000 -67 83.47%
-
Tax Rate - 28.10% 24.68% 23.22% 21.06% 24.68% - -
Total Cost 38,799 71,327 65,916 65,329 62,655 22,009 37,306 0.65%
-
Net Worth 9,343,999 10,560,618 78,617 61,862 43,841 26,516 20,203 177.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 14 1,200 1,098 3,023 - - -
Div Payout % - 0.10% 8.70% 8.02% 31.59% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 9,343,999 10,560,618 78,617 61,862 43,841 26,516 20,203 177.96%
NOSH 213,333 141,373 120,026 109,880 100,785 61,666 51,538 26.69%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -8.90% 15.87% 17.52% 17.31% 17.17% 12.13% -0.18% -
ROE -0.03% 0.13% 17.56% 22.14% 21.83% 7.54% -0.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.70 59.97 66.59 71.90 75.05 40.62 72.25 -21.65%
EPS -1.20 10.00 11.50 12.50 9.50 3.20 -0.13 44.81%
DPS 0.00 0.01 1.00 1.00 3.00 0.00 0.00 -
NAPS 43.80 74.70 0.655 0.563 0.435 0.43 0.392 119.38%
Adjusted Per Share Value based on latest NOSH - 110,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.95 26.05 24.55 24.27 23.24 7.70 11.44 -0.72%
EPS -0.79 4.34 4.24 4.21 2.94 0.61 -0.02 84.49%
DPS 0.00 0.00 0.37 0.34 0.93 0.00 0.00 -
NAPS 28.708 32.4459 0.2415 0.1901 0.1347 0.0815 0.0621 177.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.43 0.79 0.85 0.69 0.65 0.81 0.55 -
P/RPS 2.57 1.32 1.28 0.96 0.87 1.99 0.76 22.50%
P/EPS -35.83 7.92 7.39 5.53 6.84 24.98 -423.08 -33.71%
EY -2.79 12.63 13.53 18.07 14.61 4.00 -0.24 50.48%
DY 0.00 0.01 1.18 1.45 4.62 0.00 0.00 -
P/NAPS 0.01 0.01 1.30 1.23 1.49 1.88 1.40 -56.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 24/02/15 17/02/14 06/02/13 20/02/12 21/02/11 05/02/10 -
Price 0.405 0.75 0.825 0.68 0.79 0.80 0.60 -
P/RPS 2.43 1.25 1.24 0.95 1.05 1.97 0.83 19.59%
P/EPS -33.75 7.51 7.17 5.45 8.32 24.67 -461.54 -35.32%
EY -2.96 13.31 13.94 18.33 12.02 4.05 -0.22 54.19%
DY 0.00 0.01 1.21 1.47 3.80 0.00 0.00 -
P/NAPS 0.01 0.01 1.26 1.21 1.82 1.86 1.53 -56.74%

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