[GCAP] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.81%
YoY- -81.25%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 48,164 40,644 36,508 52,616 90,828 94,492 94,424 -10.60%
PBT 13,608 608 4,028 2,872 22,144 25,204 27,140 -10.86%
Tax -3,536 -612 -1,280 -48 -5,460 -5,968 -6,432 -9.48%
NP 10,072 -4 2,748 2,824 16,684 19,236 20,708 -11.31%
-
NP to SH 10,664 584 3,272 3,272 17,452 19,264 20,724 -10.47%
-
Tax Rate 25.98% 100.66% 31.78% 1.67% 24.66% 23.68% 23.70% -
Total Cost 38,092 40,648 33,760 49,792 74,144 75,256 73,716 -10.41%
-
Net Worth 102,501 102,704 89,775 0 87,901 67,535 50,590 12.48%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 102,501 102,704 89,775 0 87,901 67,535 50,590 12.48%
NOSH 236,179 236,102 204,499 133,749 128,323 111,999 101,588 15.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 20.91% -0.01% 7.53% 5.37% 18.37% 20.36% 21.93% -
ROE 10.40% 0.57% 3.64% 0.00% 19.85% 28.52% 40.96% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.39 17.21 17.85 39.34 70.78 84.37 92.95 -22.33%
EPS 4.40 0.40 1.60 1.60 13.60 17.20 20.40 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.434 0.435 0.439 0.00 0.685 0.603 0.498 -2.26%
Adjusted Per Share Value based on latest NOSH - 133,749
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.69 12.40 11.13 16.05 27.70 28.82 28.80 -10.60%
EPS 3.25 0.18 1.00 1.00 5.32 5.88 6.32 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3126 0.3132 0.2738 0.00 0.2681 0.206 0.1543 12.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.385 0.53 0.44 0.805 0.85 0.70 0.80 -
P/RPS 1.89 3.08 2.46 2.05 1.20 0.83 0.86 14.01%
P/EPS 8.53 214.27 27.50 32.91 6.25 4.07 3.92 13.82%
EY 11.73 0.47 3.64 3.04 16.00 24.57 25.50 -12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.22 1.00 0.00 1.24 1.16 1.61 -9.40%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 26/05/16 29/05/15 29/05/14 21/05/13 29/05/12 -
Price 0.385 0.52 0.41 0.83 0.885 0.71 0.74 -
P/RPS 1.89 3.02 2.30 2.11 1.25 0.84 0.80 15.39%
P/EPS 8.53 210.23 25.63 33.93 6.51 4.13 3.63 15.29%
EY 11.73 0.48 3.90 2.95 15.37 24.23 27.57 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.20 0.93 0.00 1.29 1.18 1.49 -8.22%

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