[GCAP] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 85.82%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 10,161 9,127 13,154 22,707 23,623 23,606 18,863 -9.78%
PBT 152 1,007 718 5,536 6,301 6,785 3,591 -40.93%
Tax -153 -320 -12 -1,365 -1,492 -1,608 -760 -23.42%
NP -1 687 706 4,171 4,809 5,177 2,831 -
-
NP to SH 146 818 818 4,363 4,816 5,181 1,649 -33.21%
-
Tax Rate 100.66% 31.78% 1.67% 24.66% 23.68% 23.70% 21.16% -
Total Cost 10,162 8,440 12,448 18,536 18,814 18,429 16,032 -7.31%
-
Net Worth 102,704 89,775 0 87,901 67,535 50,590 44,442 14.96%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 102,704 89,775 0 87,901 67,535 50,590 44,442 14.96%
NOSH 236,102 204,499 133,749 128,323 111,999 101,588 100,548 15.27%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -0.01% 7.53% 5.37% 18.37% 20.36% 21.93% 15.01% -
ROE 0.14% 0.91% 0.00% 4.96% 7.13% 10.24% 3.71% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.30 4.46 9.83 17.70 21.09 23.24 18.76 -21.75%
EPS 0.10 0.40 0.40 3.40 4.30 5.10 1.60 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.439 0.00 0.685 0.603 0.498 0.442 -0.26%
Adjusted Per Share Value based on latest NOSH - 128,323
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.12 2.80 4.04 6.98 7.26 7.25 5.80 -9.80%
EPS 0.04 0.25 0.25 1.34 1.48 1.59 0.51 -34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3155 0.2758 0.00 0.2701 0.2075 0.1554 0.1365 14.97%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.53 0.44 0.805 0.85 0.70 0.80 0.75 -
P/RPS 12.32 9.86 8.19 4.80 3.32 3.44 4.00 20.60%
P/EPS 857.08 110.00 131.62 25.00 16.28 15.69 45.73 62.90%
EY 0.12 0.91 0.76 4.00 6.14 6.37 2.19 -38.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.00 0.00 1.24 1.16 1.61 1.70 -5.37%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 26/05/16 29/05/15 29/05/14 21/05/13 29/05/12 16/05/11 -
Price 0.52 0.41 0.83 0.885 0.71 0.74 0.75 -
P/RPS 12.08 9.19 8.44 5.00 3.37 3.18 4.00 20.20%
P/EPS 840.91 102.50 135.71 26.03 16.51 14.51 45.73 62.39%
EY 0.12 0.98 0.74 3.84 6.06 6.89 2.19 -38.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.93 0.00 1.29 1.18 1.49 1.70 -5.63%

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