[GCAP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
22-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.46%
YoY- 91.98%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,838 8,841 23,475 23,493 17,945 18,249 16,063 -6.34%
PBT -1,003 372 5,598 6,351 3,240 5,167 63 -
Tax 121 14 -1,432 -1,524 -728 -940 0 -
NP -882 386 4,166 4,827 2,512 4,227 63 -
-
NP to SH -921 564 4,353 4,838 2,520 2,842 63 -
-
Tax Rate - -3.76% 25.58% 24.00% 22.47% 18.19% 0.00% -
Total Cost 11,720 8,455 19,309 18,666 15,433 14,022 16,000 -5.05%
-
Net Worth 99,928 6,401,400 96,038 72,232 53,654 46,358 20,737 29.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 13 - 1,049 1,007 - -
Div Payout % - - 0.31% - 41.67% 35.46% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 99,928 6,401,400 96,038 72,232 53,654 46,358 20,737 29.93%
NOSH 230,249 140,999 136,031 112,511 104,999 100,780 52,500 27.91%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.14% 4.37% 17.75% 20.55% 14.00% 23.16% 0.39% -
ROE -0.92% 0.01% 4.53% 6.70% 4.70% 6.13% 0.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.71 6.27 17.26 20.88 17.09 18.11 30.60 -26.77%
EPS -0.40 0.40 3.20 4.30 2.40 2.82 0.12 -
DPS 0.00 0.00 0.01 0.00 1.00 1.00 0.00 -
NAPS 0.434 45.40 0.706 0.642 0.511 0.46 0.395 1.58%
Adjusted Per Share Value based on latest NOSH - 112,511
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.33 2.72 7.21 7.22 5.51 5.61 4.94 -6.35%
EPS -0.28 0.17 1.34 1.49 0.77 0.87 0.02 -
DPS 0.00 0.00 0.00 0.00 0.32 0.31 0.00 -
NAPS 0.307 19.6673 0.2951 0.2219 0.1648 0.1424 0.0637 29.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.425 0.46 0.86 0.69 0.71 0.73 0.55 -
P/RPS 9.03 7.34 4.98 3.30 4.15 4.03 1.80 30.80%
P/EPS -106.25 115.00 26.88 16.05 29.58 25.89 458.33 -
EY -0.94 0.87 3.72 6.23 3.38 3.86 0.22 -
DY 0.00 0.00 0.01 0.00 1.41 1.37 0.00 -
P/NAPS 0.98 0.01 1.22 1.07 1.39 1.59 1.39 -5.65%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 01/12/16 27/08/15 27/08/14 22/07/13 06/08/12 12/08/11 06/08/10 -
Price 0.475 0.405 0.84 0.725 0.71 0.67 0.56 -
P/RPS 10.09 6.46 4.87 3.47 4.15 3.70 1.83 32.88%
P/EPS -118.75 101.25 26.25 16.86 29.58 23.76 466.67 -
EY -0.84 0.99 3.81 5.93 3.38 4.21 0.21 -
DY 0.00 0.00 0.01 0.00 1.41 1.49 0.00 -
P/NAPS 1.09 0.01 1.19 1.13 1.39 1.46 1.42 -4.30%

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