[GCAP] YoY 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- 1.48%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
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 6,954 21,284 15,726 18,760 20,242 4,658 10,880 -7.18%
PBT -2,542 3,828 3,026 3,995 4,320 613 31 -
Tax 44 -1,347 -662 -1,001 -950 17 0 -
NP -2,498 2,481 2,364 2,994 3,370 630 31 -
-
NP to SH -2,316 2,606 2,348 3,022 2,951 143 31 -
-
Tax Rate - 35.19% 21.88% 25.06% 21.99% -2.77% 0.00% -
Total Cost 9,452 18,803 13,362 15,766 16,872 4,028 10,849 -2.27%
-
Net Worth 9,221,890 103,417 76,896 62,211 44,261 40,802 20,253 177.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 1,017 - - -
Div Payout % - - - - 34.48% - - -
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 9,221,890 103,417 76,896 62,211 44,261 40,802 20,253 177.23%
NOSH 210,545 138,444 117,400 110,500 101,749 95,333 51,666 26.36%
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 -35.92% 11.66% 15.03% 15.96% 16.65% 13.53% 0.28% -
ROE -0.03% 2.52% 3.05% 4.86% 6.67% 0.35% 0.15% -
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 3.30 15.37 13.40 16.98 19.89 4.89 21.06 -26.56%
EPS -1.10 1.80 2.00 2.70 2.90 0.15 0.06 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 43.80 0.747 0.655 0.563 0.435 0.428 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 2.14 6.54 4.83 5.76 6.22 1.43 3.34 -7.14%
EPS -0.71 0.80 0.72 0.93 0.91 0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 28.3329 0.3177 0.2363 0.1911 0.136 0.1254 0.0622 177.25%
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 13.02 5.14 6.35 4.06 3.27 16.58 2.61 30.69%
P/EPS -39.09 41.97 42.50 25.23 22.41 540.00 916.67 -
EY -2.56 2.38 2.35 3.96 4.46 0.19 0.11 -
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.01 1.06 1.30 1.23 1.49 1.89 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 12.26 4.88 6.16 4.01 3.97 16.37 2.85 27.51%
P/EPS -36.82 39.84 41.25 24.86 27.24 533.33 1,000.00 -
EY -2.72 2.51 2.42 4.02 3.67 0.19 0.10 -
DY 0.00 0.00 0.00 0.00 1.27 0.00 0.00 -
P/NAPS 0.01 1.00 1.26 1.21 1.82 1.87 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